[CUSCAPI] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 47.81%
YoY- 66.9%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 49,174 29,492 27,840 12,451 11,672 7,288 8,146 231.89%
PBT 17,836 16,360 2,371 -1,595 -3,184 -5,428 -4,878 -
Tax -1,622 -444 -288 -142 -145 -90 -334 187.04%
NP 16,214 15,916 2,083 -1,737 -3,329 -5,518 -5,212 -
-
NP to SH 16,232 15,940 2,067 -1,728 -3,310 -5,505 -5,200 -
-
Tax Rate 9.09% 2.71% 12.15% - - - - -
Total Cost 32,960 13,576 25,757 14,189 15,002 12,806 13,358 82.69%
-
Net Worth 61,417 57,637 56,693 50,078 49,133 47,244 50,078 14.59%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 61,417 57,637 56,693 50,078 49,133 47,244 50,078 14.59%
NOSH 944,884 944,884 944,884 944,884 944,884 944,884 944,884 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 32.97% 53.97% 7.48% -13.95% -28.52% -75.72% -63.98% -
ROE 26.43% 27.66% 3.65% -3.45% -6.74% -11.65% -10.38% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.20 3.12 2.95 1.32 1.24 0.77 0.86 232.26%
EPS 1.72 1.68 0.22 -0.18 -0.35 -0.59 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.061 0.06 0.053 0.052 0.05 0.053 14.58%
Adjusted Per Share Value based on latest NOSH - 944,884
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.24 3.14 2.97 1.33 1.24 0.78 0.87 231.39%
EPS 1.73 1.70 0.22 -0.18 -0.35 -0.59 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0654 0.0614 0.0604 0.0534 0.0524 0.0503 0.0534 14.48%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.265 0.175 0.175 0.19 0.165 0.185 0.225 -
P/RPS 5.09 5.61 5.94 14.42 13.36 23.99 26.10 -66.40%
P/EPS 15.43 10.37 80.00 -103.89 -47.09 -31.75 -40.88 -
EY 6.48 9.64 1.25 -0.96 -2.12 -3.15 -2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 2.87 2.92 3.58 3.17 3.70 4.25 -2.68%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 20/05/24 29/02/24 29/11/23 30/08/23 31/05/23 28/02/23 -
Price 0.25 0.325 0.17 0.185 0.195 0.165 0.22 -
P/RPS 4.80 10.41 5.77 14.04 15.78 21.39 25.52 -67.20%
P/EPS 14.55 19.27 77.71 -101.16 -55.65 -28.32 -39.98 -
EY 6.87 5.19 1.29 -0.99 -1.80 -3.53 -2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.85 5.33 2.83 3.49 3.75 3.30 4.15 -4.88%

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