[CUSCAPI] YoY Annualized Quarter 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- -6.49%
YoY- -13.61%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 10,869 10,204 25,142 28,989 31,557 38,021 44,194 -19.39%
PBT -3,252 -13,381 -11,818 -16,357 -18,904 -15,570 -8,374 -13.53%
Tax -141 -10 34 0 -8 -26 -184 -4.00%
NP -3,393 -13,392 -11,784 -16,357 -18,912 -15,597 -8,558 -13.25%
-
NP to SH -3,382 -13,369 -11,767 -16,357 -18,912 -15,597 -8,558 -13.30%
-
Tax Rate - - - - - - - -
Total Cost 14,262 23,596 36,926 45,346 50,469 53,618 52,753 -18.21%
-
Net Worth 82,204 66,163 81,630 100,206 23,252 52,184 82,966 -0.14%
Dividend
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 82,204 66,163 81,630 100,206 23,252 52,184 82,966 -0.14%
NOSH 944,884 859,269 859,269 859,269 465,049 434,869 436,666 12.60%
Ratio Analysis
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -31.22% -131.24% -46.87% -56.43% -59.93% -41.02% -19.37% -
ROE -4.11% -20.21% -14.42% -16.32% -81.33% -29.89% -10.32% -
Per Share
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1.15 1.19 2.93 3.47 6.79 8.74 10.12 -28.42%
EPS -0.36 -1.56 -1.37 -2.35 -4.07 -3.59 -1.96 -22.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.087 0.077 0.095 0.12 0.05 0.12 0.19 -11.31%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1.15 1.08 2.66 3.07 3.34 4.02 4.68 -19.40%
EPS -0.36 -1.41 -1.25 -1.73 -2.00 -1.65 -0.91 -13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.087 0.07 0.0864 0.1061 0.0246 0.0552 0.0878 -0.14%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/22 31/03/21 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.33 0.27 0.085 0.29 0.28 0.13 0.135 -
P/RPS 28.69 22.74 2.90 8.35 4.13 1.49 1.33 60.35%
P/EPS -92.18 -17.35 -6.21 -14.80 -6.89 -3.62 -6.89 48.99%
EY -1.08 -5.76 -16.11 -6.75 -14.52 -27.59 -14.52 -32.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 3.51 0.89 2.42 5.60 1.08 0.71 29.37%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 27/05/22 28/05/21 30/06/20 28/11/18 28/11/17 24/11/16 26/11/15 -
Price 0.285 0.23 0.115 0.215 0.435 0.12 0.155 -
P/RPS 24.78 19.37 3.93 6.19 6.41 1.37 1.53 53.44%
P/EPS -79.61 -14.78 -8.40 -10.98 -10.70 -3.35 -7.91 42.61%
EY -1.26 -6.76 -11.91 -9.11 -9.35 -29.89 -12.65 -29.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 2.99 1.21 1.79 8.70 1.00 0.82 23.75%

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