Highlights

[CUSCAPI] YoY Quarter Result on 2021-03-31 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-May-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2021
Quarter 31-Mar-2021  [#3]
Profit Trend QoQ -     -11.84%    YoY -     21.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 2,304 3,280 7,365 7,927 9,502 10,082 11,628 -22.03%
  YoY % -29.76% -55.47% -7.09% -16.58% -5.75% -13.30% -
  Horiz. % 19.81% 28.21% 63.34% 68.17% 81.72% 86.70% 100.00%
PBT -3,747 -4,824 -4,916 -4,829 -4,375 -3,200 -3,853 -0.43%
  YoY % 22.33% 1.87% -1.80% -10.38% -36.72% 16.95% -
  Horiz. % 97.25% 125.20% 127.59% 125.33% 113.55% 83.05% 100.00%
Tax -8 0 0 -6 -20 26 -24 -15.54%
  YoY % 0.00% 0.00% 0.00% 70.00% -176.92% 208.33% -
  Horiz. % 33.33% -0.00% -0.00% 25.00% 83.33% -108.33% 100.00%
NP -3,755 -4,824 -4,916 -4,835 -4,395 -3,174 -3,877 -0.49%
  YoY % 22.16% 1.87% -1.68% -10.01% -38.47% 18.13% -
  Horiz. % 96.85% 124.43% 126.80% 124.71% 113.36% 81.87% 100.00%
NP to SH -3,750 -4,805 -4,916 -4,835 -4,395 -3,174 -3,901 -0.61%
  YoY % 21.96% 2.26% -1.68% -10.01% -38.47% 18.64% -
  Horiz. % 96.13% 123.17% 126.02% 123.94% 112.66% 81.36% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 6,059 8,104 12,281 12,762 13,897 13,256 15,505 -13.45%
  YoY % -25.23% -34.01% -3.77% -8.17% 4.84% -14.50% -
  Horiz. % 39.08% 52.27% 79.21% 82.31% 89.63% 85.50% 100.00%
Net Worth 66,163 81,630 100,206 24,175 52,229 82,610 82,354 -3.31%
  YoY % -18.95% -18.54% 314.50% -53.71% -36.78% 0.31% -
  Horiz. % 80.34% 99.12% 121.68% 29.35% 63.42% 100.31% 100.00%
Dividend
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 66,163 81,630 100,206 24,175 52,229 82,610 82,354 -3.31%
  YoY % -18.95% -18.54% 314.50% -53.71% -36.78% 0.31% -
  Horiz. % 80.34% 99.12% 121.68% 29.35% 63.42% 100.31% 100.00%
NOSH 859,269 859,269 835,053 483,500 435,247 434,794 433,444 11.09%
  YoY % 0.00% 2.90% 72.71% 11.09% 0.10% 0.31% -
  Horiz. % 198.24% 198.24% 192.66% 111.55% 100.42% 100.31% 100.00%
Ratio Analysis
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -162.98 % -147.07 % -66.75 % -60.99 % -46.25 % -31.48 % -33.34 % 27.63%
  YoY % -10.82% -120.33% -9.44% -31.87% -46.92% 5.58% -
  Horiz. % 488.84% 441.12% 200.21% 182.93% 138.72% 94.42% 100.00%
ROE -5.67 % -5.89 % -4.91 % -20.00 % -8.41 % -3.84 % -4.74 % 2.79%
  YoY % 3.74% -19.96% 75.45% -137.81% -119.01% 18.99% -
  Horiz. % 119.62% 124.26% 103.59% 421.94% 177.43% 81.01% 100.00%
Per Share
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.27 0.38 0.88 1.64 2.18 2.32 2.68 -29.73%
  YoY % -28.95% -56.82% -46.34% -24.77% -6.03% -13.43% -
  Horiz. % 10.07% 14.18% 32.84% 61.19% 81.34% 86.57% 100.00%
EPS -0.44 -0.56 -0.59 -1.00 -1.01 -0.73 -0.90 -10.42%
  YoY % 21.43% 5.08% 41.00% 0.99% -38.36% 18.89% -
  Horiz. % 48.89% 62.22% 65.56% 111.11% 112.22% 81.11% 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 0.0770 0.0950 0.1200 0.0500 0.1200 0.1900 0.1900 -12.97%
  YoY % -18.95% -20.83% 140.00% -58.33% -36.84% 0.00% -
  Horiz. % 40.53% 50.00% 63.16% 26.32% 63.16% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.27 0.38 0.86 0.92 1.11 1.17 1.35 -21.92%
  YoY % -28.95% -55.81% -6.52% -17.12% -5.13% -13.33% -
  Horiz. % 20.00% 28.15% 63.70% 68.15% 82.22% 86.67% 100.00%
EPS -0.44 -0.56 -0.57 -0.56 -0.51 -0.37 -0.45 -0.34%
  YoY % 21.43% 1.75% -1.79% -9.80% -37.84% 17.78% -
  Horiz. % 97.78% 124.44% 126.67% 124.44% 113.33% 82.22% 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 0.0770 0.0950 0.1166 0.0281 0.0608 0.0961 0.0958 -3.30%
  YoY % -18.95% -18.52% 314.95% -53.78% -36.73% 0.31% -
  Horiz. % 80.38% 99.16% 121.71% 29.33% 63.47% 100.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/21 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.2700 0.0850 0.2900 0.2800 0.1300 0.1350 0.2950 -
P/RPS 100.70 22.27 32.88 17.08 5.95 5.82 11.00 40.56%
  YoY % 352.18% -32.27% 92.51% 187.06% 2.23% -47.09% -
  Horiz. % 915.45% 202.45% 298.91% 155.27% 54.09% 52.91% 100.00%
P/EPS -61.87 -15.20 -49.26 -28.00 -12.87 -18.49 -32.78 10.26%
  YoY % -307.04% 69.14% -75.93% -117.56% 30.39% 43.59% -
  Horiz. % 188.74% 46.37% 150.27% 85.42% 39.26% 56.41% 100.00%
EY -1.62 -6.58 -2.03 -3.57 -7.77 -5.41 -3.05 -9.27%
  YoY % 75.38% -224.14% 43.14% 54.05% -43.62% -77.38% -
  Horiz. % 53.11% 215.74% 66.56% 117.05% 254.75% 177.38% 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 3.51 0.89 2.42 5.60 1.08 0.71 1.55 13.39%
  YoY % 294.38% -63.22% -56.79% 418.52% 52.11% -54.19% -
  Horiz. % 226.45% 57.42% 156.13% 361.29% 69.68% 45.81% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date - 30/06/20 28/11/18 28/11/17 24/11/16 26/11/15 27/11/14 -
Price 0.2300 0.1150 0.2150 0.4350 0.1200 0.1550 0.2100 -
P/RPS 85.78 30.13 24.38 26.53 5.50 6.68 7.83 44.49%
  YoY % 184.70% 23.58% -8.10% 382.36% -17.66% -14.69% -
  Horiz. % 1,095.53% 384.80% 311.37% 338.83% 70.24% 85.31% 100.00%
P/EPS -52.70 -20.57 -36.52 -43.50 -11.88 -21.23 -23.33 13.35%
  YoY % -156.20% 43.67% 16.05% -266.16% 44.04% 9.00% -
  Horiz. % 225.89% 88.17% 156.54% 186.46% 50.92% 91.00% 100.00%
EY -1.90 -4.86 -2.74 -2.30 -8.41 -4.71 -4.29 -11.77%
  YoY % 60.91% -77.37% -19.13% 72.65% -78.56% -9.79% -
  Horiz. % 44.29% 113.29% 63.87% 53.61% 196.04% 109.79% 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 2.99 1.21 1.79 8.70 1.00 0.82 1.11 16.46%
  YoY % 147.11% -32.40% -79.43% 770.00% 21.95% -26.13% -
  Horiz. % 269.37% 109.01% 161.26% 783.78% 90.09% 73.87% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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