[CUSCAPI] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 60.14%
YoY- 744.69%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 34,579 24,587 7,373 27,840 14,527 10,700 5,466 240.90%
PBT 13,824 8,918 4,090 2,371 -1,861 -2,919 -4,071 -
Tax -840 -811 -111 -288 -166 -133 -68 431.93%
NP 12,984 8,107 3,979 2,083 -2,027 -3,052 -4,139 -
-
NP to SH 12,997 8,116 3,985 2,067 -2,016 -3,035 -4,129 -
-
Tax Rate 6.08% 9.09% 2.71% 12.15% - - - -
Total Cost 21,595 16,480 3,394 25,757 16,554 13,752 9,605 71.36%
-
Net Worth 65,926 61,417 57,637 56,693 50,078 49,133 47,244 24.79%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 65,926 61,417 57,637 56,693 50,078 49,133 47,244 24.79%
NOSH 941,811 944,884 944,884 944,884 944,884 944,884 944,884 -0.21%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 37.55% 32.97% 53.97% 7.48% -13.95% -28.52% -75.72% -
ROE 19.71% 13.21% 6.91% 3.65% -4.03% -6.18% -8.74% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 3.67 2.60 0.78 2.95 1.54 1.13 0.58 240.95%
EPS 1.38 0.86 0.42 0.22 -0.21 -0.32 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.065 0.061 0.06 0.053 0.052 0.05 25.06%
Adjusted Per Share Value based on latest NOSH - 938,461
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 3.68 2.62 0.79 2.97 1.55 1.14 0.58 241.57%
EPS 1.38 0.86 0.42 0.22 -0.21 -0.32 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0702 0.0654 0.0614 0.0604 0.0534 0.0524 0.0503 24.80%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.235 0.265 0.175 0.175 0.19 0.165 0.185 -
P/RPS 6.40 10.18 22.43 5.94 12.36 14.57 31.98 -65.68%
P/EPS 17.03 30.85 41.49 80.00 -89.05 -51.37 -42.34 -
EY 5.87 3.24 2.41 1.25 -1.12 -1.95 -2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 4.08 2.87 2.92 3.58 3.17 3.70 -6.20%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 22/08/24 20/05/24 29/02/24 29/11/23 30/08/23 31/05/23 -
Price 0.185 0.25 0.325 0.17 0.185 0.195 0.165 -
P/RPS 5.04 9.61 41.65 5.77 12.03 17.22 28.52 -68.40%
P/EPS 13.41 29.11 77.06 77.71 -86.71 -60.71 -37.76 -
EY 7.46 3.44 1.30 1.29 -1.15 -1.65 -2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.85 5.33 2.83 3.49 3.75 3.30 -13.78%

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