[CUSCAPI] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 24.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 38,678 29,573 21,738 13,871 40.75%
PBT 7,664 6,164 -2,253 1,260 82.54%
Tax -955 -858 138 -238 58.90%
NP 6,709 5,306 -2,115 1,022 87.24%
-
NP to SH 6,709 5,229 -1,992 1,022 87.24%
-
Tax Rate 12.46% 13.92% - 18.89% -
Total Cost 31,969 24,267 23,853 12,849 35.50%
-
Net Worth 40,082 32,930 19,694 21,612 22.86%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 40,082 32,930 19,694 21,612 22.86%
NOSH 222,678 219,537 151,499 154,375 12.98%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 17.35% 17.94% -9.73% 7.37% -
ROE 16.74% 15.88% -10.11% 4.73% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 17.37 13.47 14.35 8.99 24.55%
EPS 3.01 2.38 -1.31 0.66 65.83%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.15 0.13 0.14 8.73%
Adjusted Per Share Value based on latest NOSH - 154,375
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.09 3.13 2.30 1.47 40.64%
EPS 0.71 0.55 -0.21 0.11 86.18%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0349 0.0208 0.0229 22.79%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.19 0.17 0.10 0.19 -
P/RPS 1.09 1.26 0.70 2.11 -19.76%
P/EPS 6.31 7.14 -7.61 28.70 -39.64%
EY 15.86 14.01 -13.15 3.48 65.79%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 0.77 1.36 -7.97%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/08 28/02/07 28/02/06 - -
Price 0.20 0.26 0.11 0.00 -
P/RPS 1.15 1.93 0.77 0.00 -
P/EPS 6.64 10.92 -8.37 0.00 -
EY 15.06 9.16 -11.95 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.73 0.85 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