Highlights

[CUSCAPI] YoY Quarter Result on 2019-12-31 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 26-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     31.48%    YoY -     70.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 2,517 7,268 7,698 9,096 9,394 9,814 13,768 -22.98%
  YoY % -65.37% -5.59% -15.37% -3.17% -4.28% -28.72% -
  Horiz. % 18.28% 52.79% 55.91% 66.07% 68.23% 71.28% 100.00%
PBT -3,356 -2,812 -2,971 -4,830 -3,711 -3,304 -3,209 0.69%
  YoY % -19.35% 5.35% 38.49% -30.15% -12.32% -2.96% -
  Horiz. % 104.58% 87.63% 92.58% 150.51% 115.64% 102.96% 100.00%
Tax 0 1 0 0 0 -142 -12 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -1,083.33% -
  Horiz. % -0.00% -8.33% -0.00% -0.00% -0.00% 1,183.33% 100.00%
NP -3,356 -2,811 -2,971 -4,830 -3,711 -3,446 -3,221 0.63%
  YoY % -19.39% 5.39% 38.49% -30.15% -7.69% -6.99% -
  Horiz. % 104.19% 87.27% 92.24% 149.95% 115.21% 106.99% 100.00%
NP to SH -3,353 -2,810 -2,971 -4,830 -3,711 -3,446 -3,315 0.18%
  YoY % -19.32% 5.42% 38.49% -30.15% -7.69% -3.95% -
  Horiz. % 101.15% 84.77% 89.62% 145.70% 111.95% 103.95% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 5,873 10,079 10,669 13,926 13,105 13,260 16,989 -15.06%
  YoY % -41.73% -5.53% -23.39% 6.26% -1.17% -21.95% -
  Horiz. % 34.57% 59.33% 62.80% 81.97% 77.14% 78.05% 100.00%
Net Worth 69,600 85,926 108,556 28,693 56,756 78,516 82,874 -2.65%
  YoY % -19.00% -20.85% 278.34% -49.45% -27.71% -5.26% -
  Horiz. % 83.98% 103.68% 130.99% 34.62% 68.48% 94.74% 100.00%
Dividend
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 69,600 85,926 108,556 28,693 56,756 78,516 82,874 -2.65%
  YoY % -19.00% -20.85% 278.34% -49.45% -27.71% -5.26% -
  Horiz. % 83.98% 103.68% 130.99% 34.62% 68.48% 94.74% 100.00%
NOSH 859,269 859,269 835,053 478,217 436,588 436,202 436,184 10.98%
  YoY % 0.00% 2.90% 74.62% 9.54% 0.09% 0.00% -
  Horiz. % 197.00% 197.00% 191.45% 109.64% 100.09% 100.00% 100.00%
Ratio Analysis
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -133.33 % -38.68 % -38.59 % -53.10 % -39.50 % -35.11 % -23.39 % 30.65%
  YoY % -244.70% -0.23% 27.33% -34.43% -12.50% -50.11% -
  Horiz. % 570.03% 165.37% 164.99% 227.02% 168.88% 150.11% 100.00%
ROE -4.82 % -3.27 % -2.74 % -16.83 % -6.54 % -4.39 % -4.00 % 2.91%
  YoY % -47.40% -19.34% 83.72% -157.34% -48.97% -9.75% -
  Horiz. % 120.50% 81.75% 68.50% 420.75% 163.50% 109.75% 100.00%
Per Share
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.29 0.85 0.92 1.90 2.15 2.25 3.16 -30.71%
  YoY % -65.88% -7.61% -51.58% -11.63% -4.44% -28.80% -
  Horiz. % 9.18% 26.90% 29.11% 60.13% 68.04% 71.20% 100.00%
EPS -0.39 -0.33 -0.36 -1.01 -0.85 -0.79 -0.76 -9.74%
  YoY % -18.18% 8.33% 64.36% -18.82% -7.59% -3.95% -
  Horiz. % 51.32% 43.42% 47.37% 132.89% 111.84% 103.95% 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 0.0810 0.1000 0.1300 0.0600 0.1300 0.1800 0.1900 -12.28%
  YoY % -19.00% -23.08% 116.67% -53.85% -27.78% -5.26% -
  Horiz. % 42.63% 52.63% 68.42% 31.58% 68.42% 94.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.29 0.85 0.90 1.06 1.09 1.14 1.60 -23.08%
  YoY % -65.88% -5.56% -15.09% -2.75% -4.39% -28.75% -
  Horiz. % 18.12% 53.12% 56.25% 66.25% 68.12% 71.25% 100.00%
EPS -0.39 -0.33 -0.35 -0.56 -0.43 -0.40 -0.39 -
  YoY % -18.18% 5.71% 37.50% -30.23% -7.50% -2.56% -
  Horiz. % 100.00% 84.62% 89.74% 143.59% 110.26% 102.56% 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 0.0810 0.1000 0.1263 0.0334 0.0661 0.0914 0.0964 -2.64%
  YoY % -19.00% -20.82% 278.14% -49.47% -27.68% -5.19% -
  Horiz. % 84.02% 103.73% 131.02% 34.65% 68.57% 94.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1250 0.1800 0.2250 0.2800 0.0950 0.1750 0.3900 -
P/RPS 42.67 21.28 24.41 14.72 4.42 7.78 12.36 20.97%
  YoY % 100.52% -12.82% 65.83% 233.03% -43.19% -37.06% -
  Horiz. % 345.23% 172.17% 197.49% 119.09% 35.76% 62.94% 100.00%
P/EPS -32.03 -55.04 -63.24 -27.72 -11.18 -22.15 -51.32 -6.99%
  YoY % 41.81% 12.97% -128.14% -147.94% 49.53% 56.84% -
  Horiz. % 62.41% 107.25% 123.23% 54.01% 21.78% 43.16% 100.00%
EY -3.12 -1.82 -1.58 -3.61 -8.95 -4.51 -1.95 7.49%
  YoY % -71.43% -15.19% 56.23% 59.66% -98.45% -131.28% -
  Horiz. % 160.00% 93.33% 81.03% 185.13% 458.97% 231.28% 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 1.54 1.80 1.73 4.67 0.73 0.97 2.05 -4.30%
  YoY % -14.44% 4.05% -62.96% 539.73% -24.74% -52.68% -
  Horiz. % 75.12% 87.80% 84.39% 227.80% 35.61% 47.32% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/03/21 26/02/20 28/08/18 29/08/17 10/08/16 28/08/15 28/08/14 -
Price 0.2700 0.1200 0.2800 0.2500 0.1400 0.1350 0.3700 -
P/RPS 92.17 14.19 30.37 13.14 6.51 6.00 11.72 37.27%
  YoY % 549.54% -53.28% 131.13% 101.84% 8.50% -48.81% -
  Horiz. % 786.43% 121.08% 259.13% 112.12% 55.55% 51.19% 100.00%
P/EPS -69.19 -36.69 -78.70 -24.75 -16.47 -17.09 -48.68 5.55%
  YoY % -88.58% 53.38% -217.98% -50.27% 3.63% 64.89% -
  Horiz. % 142.13% 75.37% 161.67% 50.84% 33.83% 35.11% 100.00%
EY -1.45 -2.73 -1.27 -4.04 -6.07 -5.85 -2.05 -5.18%
  YoY % 46.89% -114.96% 68.56% 33.44% -3.76% -185.37% -
  Horiz. % 70.73% 133.17% 61.95% 197.07% 296.10% 285.37% 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 3.33 1.20 2.15 4.17 1.08 0.75 1.95 8.57%
  YoY % 177.50% -44.19% -48.44% 286.11% 44.00% -61.54% -
  Horiz. % 170.77% 61.54% 110.26% 213.85% 55.38% 38.46% 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. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
5. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
6. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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