[CUSCAPI] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -2.97%
YoY- -111.08%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Revenue 41,728 10,700 10,863 10,446 26,053 31,745 36,846 1.79%
PBT 14,208 -2,919 -9,567 -18,780 -8,965 -23,138 -37,891 -
Tax -966 -133 -99 -120 40 276 -416 12.77%
NP 13,242 -3,052 -9,666 -18,900 -8,925 -22,862 -38,307 -
-
NP to SH 13,219 -3,035 -9,651 -18,837 -8,924 -22,862 -38,307 -
-
Tax Rate 6.80% - - - - - - -
Total Cost 28,486 13,752 20,529 29,346 34,978 54,607 75,153 -12.93%
-
Net Worth 61,417 49,133 60,148 69,600 85,926 108,556 28,693 11.47%
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 28,693 11.47%
NOSH 944,884 944,884 859,269 859,269 859,269 859,269 478,217 10.20%
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 31.73% -28.52% -88.98% -180.93% -34.26% -72.02% -103.97% -
ROE 21.52% -6.18% -16.05% -27.06% -10.39% -21.06% -133.51% -
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 4.42 1.13 1.26 1.22 3.03 3.80 7.70 -7.61%
EPS 1.40 -0.32 -1.12 -2.19 -1.04 -2.74 -8.01 -
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 4.42 1.13 1.15 1.11 2.76 3.36 3.90 1.80%
EPS 1.40 -0.32 -1.02 -1.99 -0.94 -2.42 -4.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.052 0.0637 0.0737 0.0909 0.1149 0.0304 11.45%
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 6.00 14.57 22.15 10.28 5.94 5.92 3.63 7.43%
P/EPS 18.94 -51.37 -24.93 -5.70 -17.33 -8.22 -3.50 -
EY 5.28 -1.95 -4.01 -17.54 -5.77 -12.17 -28.61 -
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 0.275 0.25 -
P/RPS 5.66 17.22 32.43 22.21 3.96 7.23 3.24 8.28%
P/EPS 17.87 -60.71 -36.50 -12.32 -11.55 -10.04 -3.12 -
EY 5.60 -1.65 -2.74 -8.12 -8.65 -9.96 -32.04 -
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 2.12 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