[CUSCAPI] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 5.6%
YoY- -28.65%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 10,863 10,749 9,981 9,470 10,446 15,197 17,394 -26.87%
PBT -9,567 -12,189 -14,647 -17,703 -18,780 -18,236 -19,443 -37.59%
Tax -99 -52 -17 -128 -120 -119 -80 15.22%
NP -9,666 -12,241 -14,664 -17,831 -18,900 -18,355 -19,523 -37.33%
-
NP to SH -9,651 -12,219 -14,641 -17,782 -18,837 -18,294 -19,471 -37.28%
-
Tax Rate - - - - - - - -
Total Cost 20,529 22,990 24,645 27,301 29,346 33,552 36,917 -32.30%
-
Net Worth 60,148 61,008 61,867 66,163 69,600 72,178 73,897 -12.79%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 60,148 61,008 61,867 66,163 69,600 72,178 73,897 -12.79%
NOSH 859,269 859,269 859,269 859,269 859,269 859,269 859,269 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -88.98% -113.88% -146.92% -188.29% -180.93% -120.78% -112.24% -
ROE -16.05% -20.03% -23.67% -26.88% -27.06% -25.35% -26.35% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.26 1.25 1.16 1.10 1.22 1.77 2.02 -26.93%
EPS -1.12 -1.42 -1.70 -2.07 -2.19 -2.13 -2.27 -37.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.071 0.072 0.077 0.081 0.084 0.086 -12.79%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.16 1.15 1.06 1.01 1.11 1.62 1.85 -26.67%
EPS -1.03 -1.30 -1.56 -1.89 -2.01 -1.95 -2.07 -37.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0641 0.065 0.0659 0.0705 0.0742 0.0769 0.0787 -12.75%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.28 0.23 0.23 0.27 0.125 0.10 0.115 -
P/RPS 22.15 18.39 19.80 24.50 10.28 5.65 5.68 147.13%
P/EPS -24.93 -16.17 -13.50 -13.05 -5.70 -4.70 -5.08 187.94%
EY -4.01 -6.18 -7.41 -7.66 -17.54 -21.29 -19.70 -65.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 3.24 3.19 3.51 1.54 1.19 1.34 106.90%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/09/21 28/05/21 31/03/21 27/11/20 28/08/20 -
Price 0.41 0.25 0.23 0.23 0.27 0.095 0.14 -
P/RPS 32.43 19.98 19.80 20.87 22.21 5.37 6.92 179.25%
P/EPS -36.50 -17.58 -13.50 -11.11 -12.32 -4.46 -6.18 225.68%
EY -2.74 -5.69 -7.41 -9.00 -8.12 -22.41 -16.19 -69.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.86 3.52 3.19 2.99 3.33 1.13 1.63 134.13%

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