Highlights

[CUSCAPI] YoY Quarter Result on 2020-12-31 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 31-Mar-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2021
Quarter 31-Dec-2020  [#2]
Profit Trend QoQ -     -14.67%    YoY -     -19.32%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.780.00 
 UCREST 0.2450.00 
 PUC 0.130.00 
 WILLOW 0.4150.00 
 IRIS 0.200.00 
 3A 1.060.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1350.00 
 GHLSYS 2.020.00 
PARTNERS & BROKERS