[CUSCAPI] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 33,854 21,768 22,334 4,543 95.32%
PBT 7,640 321 -298 726 119.13%
Tax -1,195 123 -266 -52 184.30%
NP 6,445 444 -564 674 112.25%
-
NP to SH 6,446 568 -643 674 112.26%
-
Tax Rate 15.64% -38.32% - 7.16% -
Total Cost 27,409 21,324 22,898 3,869 92.05%
-
Net Worth 35,692 21,151 1,478,099 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 35,692 21,151 1,478,099 0 -
NOSH 223,076 151,084 11,370,000 33,700 87.76%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 19.04% 2.04% -2.53% 14.84% -
ROE 18.06% 2.69% -0.04% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 15.18 14.41 0.20 13.48 4.03%
EPS 2.89 0.38 -0.01 2.00 13.05%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.14 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 33,700
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.61 2.32 2.38 0.48 95.92%
EPS 0.69 0.06 -0.07 0.07 114.41%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0225 1.575 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/06/07 30/06/06 30/06/05 - -
Price 0.22 0.16 0.12 0.00 -
P/RPS 1.45 1.11 61.09 0.00 -
P/EPS 7.61 42.56 -2,121.93 0.00 -
EY 13.13 2.35 -0.05 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.14 0.92 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 10/08/07 28/08/06 24/08/05 - -
Price 0.21 0.17 0.10 0.00 -
P/RPS 1.38 1.18 50.91 0.00 -
P/EPS 7.27 45.22 -1,768.27 0.00 -
EY 13.76 2.21 -0.06 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.21 0.77 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