Highlights

[CUSCAPI] YoY Quarter Result on 2020-06-30 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     -61.39%    YoY -     -268.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,328 1,817 9,441 11,604 10,649 13,227 12,541 -20.11%
  YoY % 28.12% -80.75% -18.64% 8.97% -19.49% 5.47% -
  Horiz. % 18.56% 14.49% 75.28% 92.53% 84.91% 105.47% 100.00%
PBT -4,611 -7,667 -10,957 -26,801 -18,088 -94 -1,277 18.67%
  YoY % 39.86% 30.03% 59.12% -48.17% -19,142.55% 92.64% -
  Horiz. % 361.08% 600.39% 858.03% 2,098.75% 1,416.44% 7.36% 100.00%
Tax -9 -120 282 284 178 -245 -780 -44.83%
  YoY % 92.50% -142.55% -0.70% 59.55% 172.65% 68.59% -
  Horiz. % 1.15% 15.38% -36.15% -36.41% -22.82% 31.41% 100.00%
NP -4,620 -7,787 -10,675 -26,517 -17,910 -339 -2,057 11.39%
  YoY % 40.67% 27.05% 59.74% -48.06% -5,183.19% 83.52% -
  Horiz. % 224.60% 378.56% 518.96% 1,289.11% 870.69% 16.48% 100.00%
NP to SH -4,614 -7,755 -10,675 -26,517 -17,910 -165 -2,098 11.08%
  YoY % 40.50% 27.35% 59.74% -48.06% -10,754.55% 92.14% -
  Horiz. % 219.92% 369.64% 508.82% 1,263.92% 853.67% 7.86% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 6,948 9,604 20,116 38,121 28,559 13,566 14,598 -9.42%
  YoY % -27.66% -52.26% -47.23% 33.48% 110.52% -7.07% -
  Horiz. % 47.60% 65.79% 137.80% 261.14% 195.64% 92.93% 100.00%
Net Worth 61,867 73,897 19,597 26,128 65,364 68,400 100,302 -6.24%
  YoY % -16.28% 277.07% -25.00% -60.03% -4.44% -31.81% -
  Horiz. % 61.68% 73.67% 19.54% 26.05% 65.17% 68.19% 100.00%
Dividend
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 61,867 73,897 19,597 26,128 65,364 68,400 100,302 -6.24%
  YoY % -16.28% 277.07% -25.00% -60.03% -4.44% -31.81% -
  Horiz. % 61.68% 73.67% 19.54% 26.05% 65.17% 68.19% 100.00%
NOSH 859,269 859,269 489,936 435,478 435,766 380,000 436,097 9.46%
  YoY % 0.00% 75.38% 12.51% -0.07% 14.68% -12.86% -
  Horiz. % 197.04% 197.04% 112.35% 99.86% 99.92% 87.14% 100.00%
Ratio Analysis
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -198.45 % -428.56 % -113.07 % -228.52 % -168.18 % -2.56 % -16.40 % 39.43%
  YoY % 53.69% -279.02% 50.52% -35.88% -6,469.53% 84.39% -
  Horiz. % 1,210.06% 2,613.17% 689.45% 1,393.41% 1,025.49% 15.61% 100.00%
ROE -7.46 % -10.49 % -54.47 % -101.49 % -27.40 % -0.24 % -2.09 % 18.49%
  YoY % 28.88% 80.74% 46.33% -270.40% -11,316.67% 88.52% -
  Horiz. % 356.94% 501.91% 2,606.22% 4,855.98% 1,311.00% 11.48% 100.00%
Per Share
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.27 0.21 1.93 2.66 2.44 3.48 2.88 -27.06%
  YoY % 28.57% -89.12% -27.44% 9.02% -29.89% 20.83% -
  Horiz. % 9.38% 7.29% 67.01% 92.36% 84.72% 120.83% 100.00%
EPS -0.54 -0.91 -2.18 -6.09 -4.11 -0.04 -0.48 1.58%
  YoY % 40.66% 58.26% 64.20% -48.18% -10,175.00% 91.67% -
  Horiz. % 112.50% 189.58% 454.17% 1,268.75% 856.25% 8.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0720 0.0860 0.0400 0.0600 0.1500 0.1800 0.2300 -14.34%
  YoY % -16.28% 115.00% -33.33% -60.00% -16.67% -21.74% -
  Horiz. % 31.30% 37.39% 17.39% 26.09% 65.22% 78.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.27 0.21 1.10 1.35 1.24 1.54 1.46 -20.15%
  YoY % 28.57% -80.91% -18.52% 8.87% -19.48% 5.48% -
  Horiz. % 18.49% 14.38% 75.34% 92.47% 84.93% 105.48% 100.00%
EPS -0.54 -0.91 -1.24 -3.09 -2.08 -0.02 -0.24 11.42%
  YoY % 40.66% 26.61% 59.87% -48.56% -10,300.00% 91.67% -
  Horiz. % 225.00% 379.17% 516.67% 1,287.50% 866.67% 8.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0720 0.0860 0.0228 0.0304 0.0761 0.0796 0.1167 -6.24%
  YoY % -16.28% 277.19% -25.00% -60.05% -4.40% -31.79% -
  Horiz. % 61.70% 73.69% 19.54% 26.05% 65.21% 68.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/21 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2300 0.1150 0.5450 0.1100 0.1400 0.1500 0.4100 -
P/RPS 84.89 54.38 28.28 4.13 5.73 4.31 14.26 26.85%
  YoY % 56.11% 92.29% 584.75% -27.92% 32.95% -69.78% -
  Horiz. % 595.30% 381.35% 198.32% 28.96% 40.18% 30.22% 100.00%
P/EPS -42.83 -12.74 -25.01 -1.81 -3.41 -345.45 -85.22 -8.76%
  YoY % -236.19% 49.06% -1,281.77% 46.92% 99.01% -305.36% -
  Horiz. % 50.26% 14.95% 29.35% 2.12% 4.00% 405.36% 100.00%
EY -2.33 -7.85 -4.00 -55.36 -29.36 -0.29 -1.17 9.62%
  YoY % 70.32% -96.25% 92.77% -88.56% -10,024.14% 75.21% -
  Horiz. % 199.15% 670.94% 341.88% 4,731.62% 2,509.40% 24.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.19 1.34 13.63 1.83 0.93 0.83 1.78 8.09%
  YoY % 138.06% -90.17% 644.81% 96.77% 12.05% -53.37% -
  Horiz. % 179.21% 75.28% 765.73% 102.81% 52.25% 46.63% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/09/21 28/08/20 27/02/18 27/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.2300 0.1400 0.5550 0.1900 0.1150 0.2100 0.4000 -
P/RPS 84.89 66.21 28.80 7.13 4.71 6.03 13.91 27.27%
  YoY % 28.21% 129.90% 303.93% 51.38% -21.89% -56.65% -
  Horiz. % 610.28% 475.99% 207.05% 51.26% 33.86% 43.35% 100.00%
P/EPS -42.83 -15.51 -25.47 -3.12 -2.80 -483.64 -83.15 -8.46%
  YoY % -176.14% 39.10% -716.35% -11.43% 99.42% -481.65% -
  Horiz. % 51.51% 18.65% 30.63% 3.75% 3.37% 581.65% 100.00%
EY -2.33 -6.45 -3.93 -32.05 -35.74 -0.21 -1.20 9.25%
  YoY % 63.88% -64.12% 87.74% 10.32% -16,919.05% 82.50% -
  Horiz. % 194.17% 537.50% 327.50% 2,670.83% 2,978.33% 17.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.19 1.63 13.88 3.17 0.77 1.17 1.74 8.42%
  YoY % 95.71% -88.26% 337.85% 311.69% -34.19% -32.76% -
  Horiz. % 183.33% 93.68% 797.70% 182.18% 44.25% 67.24% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
6. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS