[CUSCAPI] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 43.25%
YoY- 59.21%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 15,197 17,394 22,089 26,053 26,283 28,619 29,805 -36.09%
PBT -18,236 -19,443 -13,882 -8,965 -15,138 -15,914 -16,779 5.69%
Tax -119 -80 40 40 -588 -627 -627 -66.87%
NP -18,355 -19,523 -13,842 -8,925 -15,726 -16,541 -17,406 3.59%
-
NP to SH -18,294 -19,471 -13,822 -8,924 -15,726 -16,541 -17,406 3.36%
-
Tax Rate - - - - - - - -
Total Cost 33,552 36,917 35,931 34,978 42,009 45,160 47,211 -20.31%
-
Net Worth 72,178 73,897 81,630 85,926 94,519 94,519 94,519 -16.41%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 72,178 73,897 81,630 85,926 94,519 94,519 94,519 -16.41%
NOSH 859,269 859,269 859,269 859,269 859,269 859,269 859,269 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -120.78% -112.24% -62.66% -34.26% -59.83% -57.80% -58.40% -
ROE -25.35% -26.35% -16.93% -10.39% -16.64% -17.50% -18.42% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.77 2.02 2.57 3.03 3.06 3.33 3.47 -36.08%
EPS -2.13 -2.27 -1.61 -1.04 -1.83 -1.93 -2.03 3.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.084 0.086 0.095 0.10 0.11 0.11 0.11 -16.41%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.61 1.84 2.34 2.76 2.78 3.03 3.15 -35.99%
EPS -1.94 -2.06 -1.46 -0.94 -1.66 -1.75 -1.84 3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0764 0.0782 0.0864 0.0909 0.10 0.10 0.10 -16.38%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.10 0.115 0.085 0.18 0.175 0.18 0.205 -
P/RPS 5.65 5.68 3.31 5.94 5.72 5.40 5.91 -2.94%
P/EPS -4.70 -5.08 -5.28 -17.33 -9.56 -9.35 -10.12 -39.94%
EY -21.29 -19.70 -18.92 -5.77 -10.46 -10.69 -9.88 66.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.34 0.89 1.80 1.59 1.64 1.86 -25.69%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 30/06/20 26/02/20 26/11/19 29/08/19 28/05/19 -
Price 0.095 0.14 0.115 0.12 0.165 0.17 0.16 -
P/RPS 5.37 6.92 4.47 3.96 5.39 5.10 4.61 10.67%
P/EPS -4.46 -6.18 -7.15 -11.55 -9.02 -8.83 -7.90 -31.62%
EY -22.41 -16.19 -13.99 -8.65 -11.09 -11.32 -12.66 46.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.63 1.21 1.20 1.50 1.55 1.45 -15.27%

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