[CUSCAPI] QoQ Annualized Quarter Result on 30-Jun-2022

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022
Profit Trend
QoQ- -86.89%
YoY- 56.82%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 7,288 8,146 8,420 9,902 10,869 12,462 14,400 -36.51%
PBT -5,428 -4,878 -4,956 -6,121 -3,252 -2,418 -1,900 101.46%
Tax -90 -334 -292 -212 -141 -164 -140 -25.53%
NP -5,518 -5,212 -5,248 -6,333 -3,393 -2,582 -2,040 94.25%
-
NP to SH -5,505 -5,200 -5,220 -6,322 -3,382 -2,574 -2,008 96.00%
-
Tax Rate - - - - - - - -
Total Cost 12,806 13,358 13,668 16,235 14,262 15,044 16,440 -15.35%
-
Net Worth 47,244 50,078 51,023 51,968 82,204 60,148 61,008 -15.68%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 47,244 50,078 51,023 51,968 82,204 60,148 61,008 -15.68%
NOSH 944,884 944,884 944,884 944,884 944,884 859,269 859,269 6.54%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -75.72% -63.98% -62.33% -63.96% -31.22% -20.72% -14.17% -
ROE -11.65% -10.38% -10.23% -12.17% -4.11% -4.28% -3.29% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 0.77 0.86 0.89 1.05 1.15 1.45 1.68 -40.58%
EPS -0.59 -0.56 -0.56 -0.67 -0.36 -0.30 -0.24 82.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.053 0.054 0.055 0.087 0.07 0.071 -20.86%
Adjusted Per Share Value based on latest NOSH - 944,884
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 0.78 0.87 0.90 1.06 1.16 1.33 1.53 -36.20%
EPS -0.59 -0.55 -0.56 -0.67 -0.36 -0.27 -0.21 99.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0503 0.0534 0.0544 0.0554 0.0876 0.0641 0.065 -15.72%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.185 0.225 0.20 0.25 0.33 0.28 0.23 -
P/RPS 23.99 26.10 22.44 23.86 28.69 19.31 13.72 45.18%
P/EPS -31.75 -40.88 -36.20 -37.36 -92.18 -93.47 -98.42 -52.99%
EY -3.15 -2.45 -2.76 -2.68 -1.08 -1.07 -1.02 112.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 4.25 3.70 4.55 3.79 4.00 3.24 9.26%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 27/05/22 28/02/22 30/11/21 -
Price 0.165 0.22 0.225 0.235 0.285 0.41 0.25 -
P/RPS 21.39 25.52 25.25 22.42 24.78 28.27 14.92 27.17%
P/EPS -28.32 -39.98 -40.73 -35.12 -79.61 -136.87 -106.98 -58.80%
EY -3.53 -2.50 -2.46 -2.85 -1.26 -0.73 -0.93 143.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 4.15 4.17 4.27 3.28 5.86 3.52 -4.21%

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