[CUSCAPI] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 86.29%
YoY- 82.83%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Revenue 29,492 7,288 14,400 11,328 25,046 26,716 26,580 1.49%
PBT 16,360 -5,428 -1,900 -11,732 -8,202 -17,524 -18,080 -
Tax -444 -90 -140 0 52 0 0 -
NP 15,916 -5,518 -2,040 -11,732 -8,150 -17,524 -18,080 -
-
NP to SH 15,940 -5,505 -2,008 -11,696 -8,150 -17,524 -18,080 -
-
Tax Rate 2.71% - - - - - - -
Total Cost 13,576 12,806 16,440 23,060 33,197 44,240 44,660 -15.63%
-
Net Worth 57,637 47,244 61,008 72,178 94,519 88,630 34,769 7.48%
Dividend
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Net Worth 57,637 47,244 61,008 72,178 94,519 88,630 34,769 7.48%
NOSH 944,884 944,884 859,269 859,269 859,269 767,018 434,615 11.72%
Ratio Analysis
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
NP Margin 53.97% -75.72% -14.17% -103.57% -32.54% -65.59% -68.02% -
ROE 27.66% -11.65% -3.29% -16.20% -8.62% -19.77% -52.00% -
Per Share
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
RPS 3.12 0.77 1.68 1.32 2.91 4.82 6.12 -9.16%
EPS 1.68 -0.59 -0.24 -1.36 -0.95 -3.16 -4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 0.05 0.071 0.084 0.11 0.16 0.08 -3.79%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
RPS 3.12 0.77 1.52 1.20 2.65 2.83 2.81 1.50%
EPS 1.68 -0.59 -0.21 -1.24 -0.86 -1.85 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 0.05 0.0646 0.0764 0.10 0.0938 0.0368 7.48%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Date 29/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/03/18 31/03/17 -
Price 0.175 0.185 0.23 0.10 0.175 0.405 0.255 -
P/RPS 5.61 23.99 13.72 7.59 6.00 8.40 4.17 4.32%
P/EPS 10.37 -31.75 -98.42 -7.35 -18.45 -12.80 -6.13 -
EY 9.64 -3.15 -1.02 -13.61 -5.42 -7.81 -16.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 3.70 3.24 1.19 1.59 2.53 3.19 -1.49%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Date 20/05/24 31/05/23 30/11/21 27/11/20 26/11/19 30/05/18 29/05/17 -
Price 0.325 0.165 0.25 0.095 0.165 0.14 0.255 -
P/RPS 10.41 21.39 14.92 7.21 5.66 2.90 4.17 13.95%
P/EPS 19.27 -28.32 -106.98 -6.98 -17.39 -4.43 -6.13 -
EY 5.19 -3.53 -0.93 -14.33 -5.75 -22.60 -16.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 3.30 3.52 1.13 1.50 0.88 3.19 7.60%

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