[CUSCAPI] QoQ Annualized Quarter Result on 31-Dec-2020 [#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- -7.34%
YoY- -28.97%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 14,400 9,981 10,204 10,698 11,328 31,150 25,142 -31.00%
PBT -1,900 -14,647 -13,381 -12,578 -11,732 -21,455 -11,818 -70.40%
Tax -140 -17 -10 0 0 -80 34 -
NP -2,040 -14,664 -13,392 -12,578 -11,732 -21,535 -11,784 -68.90%
-
NP to SH -2,008 -14,641 -13,369 -12,554 -11,696 -21,484 -11,767 -69.20%
-
Tax Rate - - - - - - - -
Total Cost 16,440 24,645 23,596 23,276 23,060 52,685 36,926 -41.66%
-
Net Worth 61,008 61,867 66,163 69,600 72,178 73,897 81,630 -17.63%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 61,008 61,867 66,163 69,600 72,178 73,897 81,630 -17.63%
NOSH 859,269 859,269 859,269 859,269 859,269 859,269 859,269 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -14.17% -146.92% -131.24% -117.57% -103.57% -69.13% -46.87% -
ROE -3.29% -23.67% -20.21% -18.04% -16.20% -29.07% -14.42% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.68 1.16 1.19 1.25 1.32 3.63 2.93 -30.95%
EPS -0.24 -1.70 -1.56 -1.46 -1.36 -2.50 -1.37 -68.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.071 0.072 0.077 0.081 0.084 0.086 0.095 -17.63%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.52 1.06 1.08 1.13 1.20 3.30 2.66 -31.11%
EPS -0.21 -1.55 -1.41 -1.33 -1.24 -2.27 -1.25 -69.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0646 0.0655 0.07 0.0737 0.0764 0.0782 0.0864 -17.60%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.23 0.23 0.27 0.125 0.10 0.115 0.085 -
P/RPS 13.72 19.80 22.74 10.04 7.59 3.17 2.90 181.55%
P/EPS -98.42 -13.50 -17.35 -8.56 -7.35 -4.60 -6.21 529.88%
EY -1.02 -7.41 -5.76 -11.69 -13.61 -21.74 -16.11 -84.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 3.19 3.51 1.54 1.19 1.34 0.89 136.46%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/09/21 28/05/21 31/03/21 27/11/20 28/08/20 30/06/20 -
Price 0.25 0.23 0.23 0.27 0.095 0.14 0.115 -
P/RPS 14.92 19.80 19.37 21.69 7.21 3.86 3.93 143.16%
P/EPS -106.98 -13.50 -14.78 -18.48 -6.98 -5.60 -8.40 444.51%
EY -0.93 -7.41 -6.76 -5.41 -14.33 -17.86 -11.91 -81.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.19 2.99 3.33 1.13 1.63 1.21 103.65%

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