[CUSCAPI] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 86.39%
YoY- 52.17%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 9,981 7,653 5,349 2,832 31,150 29,333 26,052 -47.28%
PBT -14,647 -10,036 -6,289 -2,933 -21,455 -13,788 -8,964 38.76%
Tax -17 -8 0 0 -80 40 40 -
NP -14,664 -10,044 -6,289 -2,933 -21,535 -13,748 -8,924 39.29%
-
NP to SH -14,641 -10,027 -6,277 -2,924 -21,484 -13,729 -8,923 39.15%
-
Tax Rate - - - - - - - -
Total Cost 24,645 17,697 11,638 5,765 52,685 43,081 34,976 -20.83%
-
Net Worth 61,867 66,163 69,600 72,178 73,897 81,630 85,926 -19.68%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 61,867 66,163 69,600 72,178 73,897 81,630 85,926 -19.68%
NOSH 859,269 859,269 859,269 859,269 859,269 859,269 859,269 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -146.92% -131.24% -117.57% -103.57% -69.13% -46.87% -34.25% -
ROE -23.67% -15.15% -9.02% -4.05% -29.07% -16.82% -10.38% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.16 0.89 0.62 0.33 3.63 3.41 3.03 -47.30%
EPS -1.70 -1.17 -0.73 -0.34 -2.50 -1.60 -1.04 38.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.077 0.081 0.084 0.086 0.095 0.10 -19.68%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.06 0.82 0.57 0.30 3.32 3.13 2.78 -47.44%
EPS -1.56 -1.07 -0.67 -0.31 -2.29 -1.46 -0.95 39.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0659 0.0705 0.0742 0.0769 0.0787 0.087 0.0916 -19.72%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.23 0.27 0.125 0.10 0.115 0.085 0.18 -
P/RPS 19.80 30.32 20.08 30.34 3.17 2.49 5.94 123.30%
P/EPS -13.50 -23.14 -17.11 -29.39 -4.60 -5.32 -17.33 -15.35%
EY -7.41 -4.32 -5.84 -3.40 -21.74 -18.80 -5.77 18.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 3.51 1.54 1.19 1.34 0.89 1.80 46.49%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 28/05/21 31/03/21 27/11/20 28/08/20 30/06/20 26/02/20 -
Price 0.23 0.23 0.27 0.095 0.14 0.115 0.12 -
P/RPS 19.80 25.82 43.37 28.82 3.86 3.37 3.96 192.68%
P/EPS -13.50 -19.71 -36.96 -27.92 -5.60 -7.20 -11.56 10.90%
EY -7.41 -5.07 -2.71 -3.58 -17.86 -13.89 -8.65 -9.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 2.99 3.33 1.13 1.63 1.21 1.20 92.01%

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