[CUSCAPI] YoY Annualized Quarter 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- -28.19%
YoY- 79.5%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Revenue 49,174 11,672 12,462 10,698 28,420 28,754 31,480 6.57%
PBT 17,836 -3,184 -2,418 -12,578 -9,778 -14,704 -18,700 -
Tax -1,622 -145 -164 0 43 0 2 -
NP 16,214 -3,329 -2,582 -12,578 -9,735 -14,704 -18,698 -
-
NP to SH 16,232 -3,310 -2,574 -12,554 -9,734 -14,704 -18,698 -
-
Tax Rate 9.09% - - - - - - -
Total Cost 32,960 15,002 15,044 23,276 38,155 43,458 50,178 -5.82%
-
Net Worth 61,417 49,133 60,148 69,600 85,926 108,556 27,497 12.15%
Dividend
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Net Worth 61,417 49,133 60,148 69,600 85,926 108,556 27,497 12.15%
NOSH 944,884 944,884 859,269 859,269 859,269 859,269 458,284 10.88%
Ratio Analysis
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
NP Margin 32.97% -28.52% -20.72% -117.57% -34.25% -51.14% -59.40% -
ROE 26.43% -6.74% -4.28% -18.04% -11.33% -13.54% -68.00% -
Per Share
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
RPS 5.20 1.24 1.45 1.25 3.31 3.44 6.87 -3.89%
EPS 1.72 -0.35 -0.30 -1.46 -1.13 -2.12 -4.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.052 0.07 0.081 0.10 0.13 0.06 1.14%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
RPS 5.24 1.24 1.33 1.14 3.03 3.06 3.35 6.59%
EPS 1.73 -0.35 -0.27 -1.34 -1.04 -1.57 -1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0654 0.0524 0.0641 0.0742 0.0916 0.1157 0.0293 12.14%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Date 28/06/24 30/06/23 31/12/21 31/12/20 31/12/19 29/06/18 30/06/17 -
Price 0.265 0.165 0.28 0.125 0.18 0.225 0.28 -
P/RPS 5.09 13.36 19.31 10.04 5.44 6.53 4.08 3.20%
P/EPS 15.43 -47.09 -93.47 -8.56 -15.89 -12.78 -6.86 -
EY 6.48 -2.12 -1.07 -11.69 -6.29 -7.83 -14.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 3.17 4.00 1.54 1.80 1.73 4.67 -1.90%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Date 22/08/24 30/08/23 28/02/22 31/03/21 26/02/20 28/08/18 29/08/17 -
Price 0.25 0.195 0.41 0.27 0.12 0.28 0.25 -
P/RPS 4.80 15.78 28.27 21.69 3.63 8.13 3.64 4.02%
P/EPS 14.55 -55.65 -136.87 -18.48 -10.59 -15.90 -6.13 -
EY 6.87 -1.80 -0.73 -5.41 -9.44 -6.29 -16.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.85 3.75 5.86 3.33 1.20 2.15 4.17 -1.13%

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