[CUSCAPI] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 21.02%
YoY- 48.77%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 8,407 9,902 10,480 10,863 10,749 9,981 9,470 -7.62%
PBT -6,885 -6,121 -7,050 -9,567 -12,189 -14,647 -17,703 -46.68%
Tax -251 -213 -115 -99 -52 -17 -128 56.60%
NP -7,136 -6,334 -7,165 -9,666 -12,241 -14,664 -17,831 -45.66%
-
NP to SH -7,125 -6,322 -7,151 -9,651 -12,219 -14,641 -17,782 -45.61%
-
Tax Rate - - - - - - - -
Total Cost 15,543 16,236 17,645 20,529 22,990 24,645 27,301 -31.28%
-
Net Worth 51,023 51,968 82,204 60,148 61,008 61,867 66,163 -15.89%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 51,023 51,968 82,204 60,148 61,008 61,867 66,163 -15.89%
NOSH 944,884 944,884 944,884 859,269 859,269 859,269 859,269 6.53%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -84.88% -63.97% -68.37% -88.98% -113.88% -146.92% -188.29% -
ROE -13.96% -12.17% -8.70% -16.05% -20.03% -23.67% -26.88% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 0.89 1.05 1.11 1.26 1.25 1.16 1.10 -13.15%
EPS -0.75 -0.67 -0.76 -1.12 -1.42 -1.70 -2.07 -49.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.054 0.055 0.087 0.07 0.071 0.072 0.077 -21.04%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 0.90 1.06 1.12 1.16 1.15 1.06 1.01 -7.39%
EPS -0.76 -0.67 -0.76 -1.03 -1.30 -1.56 -1.89 -45.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0544 0.0554 0.0876 0.0641 0.065 0.0659 0.0705 -15.85%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.20 0.25 0.33 0.28 0.23 0.23 0.27 -
P/RPS 22.48 23.86 29.75 22.15 18.39 19.80 24.50 -5.57%
P/EPS -26.52 -37.36 -43.60 -24.93 -16.17 -13.50 -13.05 60.36%
EY -3.77 -2.68 -2.29 -4.01 -6.18 -7.41 -7.66 -37.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 4.55 3.79 4.00 3.24 3.19 3.51 3.57%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 27/05/22 28/02/22 30/11/21 30/09/21 28/05/21 -
Price 0.225 0.235 0.285 0.41 0.25 0.23 0.23 -
P/RPS 25.29 22.42 25.70 32.43 19.98 19.80 20.87 13.64%
P/EPS -29.84 -35.12 -37.66 -36.50 -17.58 -13.50 -11.11 93.10%
EY -3.35 -2.85 -2.66 -2.74 -5.69 -7.41 -9.00 -48.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 4.27 3.28 5.86 3.52 3.19 2.99 24.80%

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