[CUSCAPI] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 47.81%
YoY- 66.9%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
Revenue 46,105 12,451 10,869 10,204 25,142 28,989 31,557 5.56%
PBT 18,432 -1,595 -3,252 -13,381 -11,818 -16,357 -18,904 -
Tax -1,120 -142 -141 -10 34 0 -8 102.46%
NP 17,312 -1,737 -3,393 -13,392 -11,784 -16,357 -18,912 -
-
NP to SH 17,329 -1,728 -3,382 -13,369 -11,767 -16,357 -18,912 -
-
Tax Rate 6.08% - - - - - - -
Total Cost 28,793 14,189 14,262 23,596 36,926 45,346 50,469 -7.69%
-
Net Worth 65,926 50,078 82,204 66,163 81,630 100,206 23,252 16.03%
Dividend
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
Net Worth 65,926 50,078 82,204 66,163 81,630 100,206 23,252 16.03%
NOSH 941,811 944,884 944,884 859,269 859,269 859,269 465,049 10.59%
Ratio Analysis
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
NP Margin 37.55% -13.95% -31.22% -131.24% -46.87% -56.43% -59.93% -
ROE 26.29% -3.45% -4.11% -20.21% -14.42% -16.32% -81.33% -
Per Share
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
RPS 4.90 1.32 1.15 1.19 2.93 3.47 6.79 -4.54%
EPS 1.84 -0.18 -0.36 -1.56 -1.37 -2.35 -4.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.053 0.087 0.077 0.095 0.12 0.05 4.92%
Adjusted Per Share Value based on latest NOSH - 944,884
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
RPS 4.91 1.33 1.16 1.09 2.68 3.09 3.36 5.56%
EPS 1.85 -0.18 -0.36 -1.42 -1.25 -1.74 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0702 0.0534 0.0876 0.0705 0.087 0.1068 0.0248 16.01%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
Date 30/09/24 29/09/23 31/03/22 31/03/21 31/03/20 28/09/18 29/09/17 -
Price 0.235 0.19 0.33 0.27 0.085 0.29 0.28 -
P/RPS 4.80 14.42 28.69 22.74 2.90 8.35 4.13 2.16%
P/EPS 12.77 -103.89 -92.18 -17.35 -6.21 -14.80 -6.89 -
EY 7.83 -0.96 -1.08 -5.76 -16.11 -6.75 -14.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 3.58 3.79 3.51 0.89 2.42 5.60 -7.03%
Price Multiplier on Announcement Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
Date 27/11/24 29/11/23 27/05/22 28/05/21 30/06/20 28/11/18 28/11/17 -
Price 0.185 0.185 0.285 0.23 0.115 0.215 0.435 -
P/RPS 3.78 14.04 24.78 19.37 3.93 6.19 6.41 -7.26%
P/EPS 10.05 -101.16 -79.61 -14.78 -8.40 -10.98 -10.70 -
EY 9.95 -0.99 -1.26 -6.76 -11.91 -9.11 -9.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.49 3.28 2.99 1.21 1.79 8.70 -15.65%

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