[CUSCAPI] QoQ TTM Result on 31-Dec-2023

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023
Profit Trend
QoQ- 757.46%
YoY- 161.13%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 41,728 29,747 23,767 12,422 10,700 7,216 7,744 207.67%
PBT 14,208 10,532 4,810 -622 -2,919 -7,753 -7,351 -
Tax -966 -331 -121 -93 -133 -175 -298 119.18%
NP 13,242 10,201 4,689 -715 -3,052 -7,928 -7,649 -
-
NP to SH 13,219 10,181 4,668 -710 -3,035 -7,914 -7,636 -
-
Tax Rate 6.80% 3.14% 2.52% - - - - -
Total Cost 28,486 19,546 19,078 13,137 13,752 15,144 15,393 50.78%
-
Net Worth 61,417 57,637 56,693 50,078 49,133 47,244 50,078 14.59%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 61,417 57,637 56,693 50,078 49,133 47,244 50,078 14.59%
NOSH 944,884 944,884 944,884 944,884 944,884 944,884 944,884 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 31.73% 34.29% 19.73% -5.76% -28.52% -109.87% -98.77% -
ROE 21.52% 17.66% 8.23% -1.42% -6.18% -16.75% -15.25% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.42 3.15 2.52 1.31 1.13 0.76 0.82 207.74%
EPS 1.40 1.08 0.49 -0.08 -0.32 -0.84 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.061 0.06 0.053 0.052 0.05 0.053 14.58%
Adjusted Per Share Value based on latest NOSH - 944,884
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.42 3.15 2.52 1.31 1.13 0.76 0.82 207.74%
EPS 1.40 1.08 0.49 -0.08 -0.32 -0.84 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.061 0.06 0.053 0.052 0.05 0.053 14.58%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.265 0.175 0.175 0.19 0.165 0.185 0.225 -
P/RPS 6.00 5.56 6.96 14.45 14.57 24.22 27.45 -63.74%
P/EPS 18.94 16.24 35.42 -252.86 -51.37 -22.09 -27.84 -
EY 5.28 6.16 2.82 -0.40 -1.95 -4.53 -3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 2.87 2.92 3.58 3.17 3.70 4.25 -2.68%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 20/05/24 29/02/24 29/11/23 30/08/23 31/05/23 28/02/23 -
Price 0.25 0.325 0.17 0.185 0.195 0.165 0.22 -
P/RPS 5.66 10.32 6.76 14.07 17.22 21.61 26.84 -64.60%
P/EPS 17.87 30.16 34.41 -246.20 -60.71 -19.70 -27.22 -
EY 5.60 3.32 2.91 -0.41 -1.65 -5.08 -3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.85 5.33 2.83 3.49 3.75 3.30 4.15 -4.88%

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