[CUSCAPI] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -22.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 33,786 28,498 22,497 18,185 0 -
PBT 8,174 4,400 -1,884 1,533 0 -
Tax -892 -486 -14 -101 0 -
NP 7,282 3,913 -1,898 1,432 0 -
-
NP to SH 7,284 3,812 -1,848 1,432 0 -
-
Tax Rate 10.91% 11.05% - 6.59% - -
Total Cost 26,504 24,585 24,395 16,753 0 -
-
Net Worth 37,599 22,742 18,276 17,282 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 37,599 22,742 18,276 17,282 0 -
NOSH 221,174 162,443 152,307 123,448 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 21.55% 13.73% -8.44% 7.87% 0.00% -
ROE 19.37% 16.76% -10.11% 8.29% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 15.28 17.54 14.77 14.73 0.00 -
EPS 3.29 2.35 -1.21 1.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.14 0.12 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 146,999
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.60 3.04 2.40 1.94 0.00 -
EPS 0.78 0.41 -0.20 0.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.0242 0.0195 0.0184 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.23 0.17 0.09 0.23 0.00 -
P/RPS 1.51 0.97 0.61 1.56 0.00 -
P/EPS 6.98 7.24 -7.42 19.83 0.00 -
EY 14.32 13.80 -13.48 5.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.21 0.75 1.64 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 07/11/07 19/12/06 18/11/05 29/11/04 - -
Price 0.20 0.17 0.08 0.18 0.00 -
P/RPS 1.31 0.97 0.54 1.22 0.00 -
P/EPS 6.07 7.24 -6.59 15.52 0.00 -
EY 16.47 13.80 -15.17 6.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.21 0.67 1.29 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment