[CUSCAPI] YoY TTM Result on 31-Dec-2022

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022
Profit Trend
QoQ- -7.17%
YoY- 20.88%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 31/12/22 30/06/22 31/03/19 30/06/19 31/12/18 CAGR
Revenue 23,767 12,422 7,744 9,902 29,805 28,619 29,240 -4.05%
PBT 4,810 -622 -7,351 -6,121 -16,779 -15,914 -21,253 -
Tax -121 -93 -298 -213 -627 -627 -627 -28.02%
NP 4,689 -715 -7,649 -6,334 -17,406 -16,541 -21,880 -
-
NP to SH 4,668 -710 -7,636 -6,322 -17,406 -16,541 -21,880 -
-
Tax Rate 2.52% - - - - - - -
Total Cost 19,078 13,137 15,393 16,236 47,211 45,160 51,120 -17.88%
-
Net Worth 56,693 50,078 50,078 51,968 94,519 94,519 100,206 -10.76%
Dividend
31/12/23 30/09/23 31/12/22 30/06/22 31/03/19 30/06/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 31/12/22 30/06/22 31/03/19 30/06/19 31/12/18 CAGR
Net Worth 56,693 50,078 50,078 51,968 94,519 94,519 100,206 -10.76%
NOSH 944,884 944,884 944,884 944,884 859,269 859,269 859,269 1.91%
Ratio Analysis
31/12/23 30/09/23 31/12/22 30/06/22 31/03/19 30/06/19 31/12/18 CAGR
NP Margin 19.73% -5.76% -98.77% -63.97% -58.40% -57.80% -74.83% -
ROE 8.23% -1.42% -15.25% -12.17% -18.42% -17.50% -21.83% -
Per Share
31/12/23 30/09/23 31/12/22 30/06/22 31/03/19 30/06/19 31/12/18 CAGR
RPS 2.52 1.31 0.82 1.05 3.47 3.33 3.50 -6.35%
EPS 0.49 -0.08 -0.81 -0.67 -2.03 -1.93 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.053 0.053 0.055 0.11 0.11 0.12 -12.93%
Adjusted Per Share Value based on latest NOSH - 944,884
31/12/23 30/09/23 31/12/22 30/06/22 31/03/19 30/06/19 31/12/18 CAGR
RPS 2.52 1.31 0.82 1.05 3.15 3.03 3.09 -3.99%
EPS 0.49 -0.08 -0.81 -0.67 -1.84 -1.75 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.053 0.053 0.055 0.10 0.10 0.1061 -10.76%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 31/12/22 30/06/22 31/03/19 30/06/19 31/12/18 CAGR
Date 29/12/23 29/09/23 30/12/22 30/06/22 29/03/19 28/06/19 31/12/18 -
Price 0.175 0.19 0.225 0.25 0.205 0.18 0.175 -
P/RPS 6.96 14.45 27.45 23.86 5.91 5.40 5.00 6.83%
P/EPS 35.42 -252.86 -27.84 -37.36 -10.12 -9.35 -6.68 -
EY 2.82 -0.40 -3.59 -2.68 -9.88 -10.69 -14.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 3.58 4.25 4.55 1.86 1.64 1.46 14.86%
Price Multiplier on Announcement Date
31/12/23 30/09/23 31/12/22 30/06/22 31/03/19 30/06/19 31/12/18 CAGR
Date 29/02/24 29/11/23 28/02/23 30/08/22 28/05/19 29/08/19 28/02/19 -
Price 0.17 0.185 0.22 0.235 0.16 0.17 0.20 -
P/RPS 6.76 14.07 26.84 22.42 4.61 5.10 5.71 3.43%
P/EPS 34.41 -246.20 -27.22 -35.12 -7.90 -8.83 -7.63 -
EY 2.91 -0.41 -3.67 -2.85 -12.66 -11.32 -13.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 3.49 4.15 4.27 1.45 1.55 1.67 11.11%

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