[CUSCAPI] YoY TTM Result on 30-Sep-2019 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 4.93%
YoY- 31.46%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
31/03/23 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 7,216 10,749 15,197 26,283 33,143 37,145 40,173 -21.74%
PBT -7,753 -12,189 -18,236 -15,138 -24,997 -39,407 -28,362 -16.90%
Tax -175 -52 -119 -588 276 264 65 -
NP -7,928 -12,241 -18,355 -15,726 -24,721 -39,143 -28,297 -16.61%
-
NP to SH -7,914 -12,219 -18,294 -15,726 -24,721 -39,143 -28,297 -16.63%
-
Tax Rate - - - - - - - -
Total Cost 15,144 22,990 33,552 42,009 57,864 76,288 68,470 -19.38%
-
Net Worth 47,244 61,008 72,178 94,519 88,630 34,769 61,326 -3.65%
Dividend
31/03/23 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 47,244 61,008 72,178 94,519 88,630 34,769 61,326 -3.65%
NOSH 944,884 859,269 859,269 859,269 767,018 434,615 438,048 11.60%
Ratio Analysis
31/03/23 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -109.87% -113.88% -120.78% -59.83% -74.59% -105.38% -70.44% -
ROE -16.75% -20.03% -25.35% -16.64% -27.89% -112.58% -46.14% -
Per Share
31/03/23 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 0.76 1.25 1.77 3.06 5.98 8.55 9.17 -29.92%
EPS -0.84 -1.42 -2.13 -1.83 -4.46 -9.01 -6.46 -25.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.071 0.084 0.11 0.16 0.08 0.14 -13.67%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/23 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 0.77 1.15 1.62 2.80 3.53 3.96 4.28 -21.72%
EPS -0.84 -1.30 -1.95 -1.68 -2.63 -4.17 -3.02 -16.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0503 0.065 0.0769 0.1007 0.0944 0.037 0.0653 -3.65%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/23 30/09/21 30/09/20 30/09/19 30/03/18 31/03/17 31/03/16 -
Price 0.185 0.23 0.10 0.175 0.405 0.255 0.10 -
P/RPS 24.22 18.39 5.65 5.72 6.77 2.98 1.09 55.71%
P/EPS -22.09 -16.17 -4.70 -9.56 -9.08 -2.83 -1.55 46.14%
EY -4.53 -6.18 -21.29 -10.46 -11.02 -35.32 -64.60 -31.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 3.24 1.19 1.59 2.53 3.19 0.71 26.58%
Price Multiplier on Announcement Date
31/03/23 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/05/23 30/11/21 27/11/20 26/11/19 30/05/18 29/05/17 23/05/16 -
Price 0.165 0.25 0.095 0.165 0.14 0.255 0.115 -
P/RPS 21.61 19.98 5.37 5.39 2.34 2.98 1.25 50.22%
P/EPS -19.70 -17.58 -4.46 -9.02 -3.14 -2.83 -1.78 40.95%
EY -5.08 -5.69 -22.41 -11.09 -31.88 -35.32 -56.17 -29.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.52 1.13 1.50 0.88 3.19 0.82 21.99%

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