[CUSCAPI] YoY TTM Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	40,927	33,539	26,239	21,616	9,127	45.48%
YoY %	22.03%	27.82%	21.39%	136.84%	-	-
Horiz. %	448.42%	367.47%	287.49%	236.84%	100.00%	-
PBT	2,419	8,994	2,461	-1,052	898	28.09%
YoY %	-73.10%	265.46%	333.94%	-217.15%	-	-
Horiz. %	269.38%	1,001.56%	274.05%	-117.15%	100.00%	-
Tax	-536	-1,161	-217	-172	-76	62.90%
YoY %	53.83%	-435.02%	-26.16%	-126.32%	-	-
Horiz. %	705.26%	1,527.63%	285.53%	226.32%	100.00%	-
NP	1,883	7,833	2,244	-1,224	822	23.00%
YoY %	-75.96%	249.06%	283.33%	-248.91%	-	-
Horiz. %	229.08%	952.92%	272.99%	-148.91%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	1,885	7,833	2,252	-1,186	822	23.04%
YoY %	-75.94%	247.82%	289.88%	-244.28%	-	-
Horiz. %	229.32%	952.92%	273.97%	-144.28%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	22.16%	12.91%	8.82%	-	8.46%	-
YoY %	71.65%	46.37%	0.00%	-	-	-
Horiz. %	261.94%	152.60%	104.26%	-	100.00%	-
Total Cost	39,044	25,706	23,995	22,840	8,305	47.21%
YoY %	51.89%	7.13%	5.06%	175.02%	-	-
Horiz. %	470.13%	309.52%	288.92%	275.02%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	38,462	37,909	25,780	18,230	20,579	16.91%
YoY %	1.46%	47.05%	41.42%	-11.41%	-	-
Horiz. %	186.90%	184.21%	125.27%	88.59%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	38,462	37,909	25,780	18,230	20,579	16.91%
YoY %	1.46%	47.05%	41.42%	-11.41%	-	-
Horiz. %	186.90%	184.21%	125.27%	88.59%	100.00%	-
NOSH	226,250	222,999	184,142	151,923	146,999	11.37%
YoY %	1.46%	21.10%	21.21%	3.35%	-	-
Horiz. %	153.91%	151.70%	125.27%	103.35%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	4.60%	23.35%	8.55%	-5.66%	9.01%	-
YoY %	-80.30%	173.10%	251.06%	-162.82%	-	-
Horiz. %	51.05%	259.16%	94.89%	-62.82%	100.00%	-
ROE	4.90%	20.66%	8.74%	-6.51%	3.99%	-
YoY %	-76.28%	136.38%	234.25%	-263.16%	-	-
Horiz. %	122.81%	517.79%	219.05%	-163.16%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	18.09	15.04	14.25	14.23	6.21	30.61%
YoY %	20.28%	5.54%	0.14%	129.15%	-	-
Horiz. %	291.30%	242.19%	229.47%	229.15%	100.00%	-
EPS	0.83	3.51	1.22	-0.78	0.56	10.32%
YoY %	-76.35%	187.70%	256.41%	-239.29%	-	-
Horiz. %	148.21%	626.79%	217.86%	-139.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.17	0.17	0.14	0.12	0.14	4.97%
YoY %	0.00%	21.43%	16.67%	-14.29%	-	-
Horiz. %	121.43%	121.43%	100.00%	85.71%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 151,923
RPS	4.33	3.55	2.78	2.29	0.97	45.31%
YoY %	21.97%	27.70%	21.40%	136.08%	-	-
Horiz. %	446.39%	365.98%	286.60%	236.08%	100.00%	-
EPS	0.20	0.83	0.24	-0.13	0.09	22.07%
YoY %	-75.90%	245.83%	284.62%	-244.44%	-	-
Horiz. %	222.22%	922.22%	266.67%	-144.44%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0407	0.0401	0.0273	0.0193	0.0218	16.87%
YoY %	1.50%	46.89%	41.45%	-11.47%	-	-
Horiz. %	186.70%	183.94%	125.23%	88.53%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	0.12	0.23	0.17	0.09	0.23	-
P/RPS	0.66	1.53	1.19	0.63	3.70	-34.99%
YoY %	-56.86%	28.57%	88.89%	-82.97%	-	-
Horiz. %	17.84%	41.35%	32.16%	17.03%	100.00%	-
P/EPS	14.40	6.55	13.90	-11.53	41.13	-23.06%
YoY %	119.85%	-52.88%	220.56%	-128.03%	-	-
Horiz. %	35.01%	15.93%	33.80%	-28.03%	100.00%	-
EY	6.94	15.27	7.19	-8.67	2.43	29.97%
YoY %	-54.55%	112.38%	182.93%	-456.79%	-	-
Horiz. %	285.60%	628.40%	295.88%	-356.79%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.71	1.35	1.21	0.75	1.64	-18.87%
YoY %	-47.41%	11.57%	61.33%	-54.27%	-	-
Horiz. %	43.29%	82.32%	73.78%	45.73%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	13/11/08	07/11/07	19/12/06	18/11/05	-	-
Price	0.09	0.20	0.17	0.08	0.00	-
P/RPS	0.50	1.33	1.19	0.56	0.00	-
YoY %	-62.41%	11.76%	112.50%	0.00%	-	-
Horiz. %	89.29%	237.50%	212.50%	100.00%	-	-
P/EPS	10.80	5.69	13.90	-10.25	0.00	-
YoY %	89.81%	-59.06%	235.61%	0.00%	-	-
Horiz. %	-105.37%	-55.51%	-135.61%	100.00%	-	-
EY	9.26	17.56	7.19	-9.76	0.00	-
YoY %	-47.27%	144.23%	173.67%	0.00%	-	-
Horiz. %	-94.88%	-179.92%	-73.67%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.53	1.18	1.21	0.67	0.00	-
YoY %	-55.08%	-2.48%	80.60%	0.00%	-	-
Horiz. %	79.10%	176.12%	180.60%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos