[CUSCAPI] YoY TTM 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- 5.6%
YoY- -28.65%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 10,480 9,470 22,089 31,183 35,271 39,173 46,372 -20.44%
PBT -7,050 -17,703 -13,882 -23,225 -38,345 -29,944 -6,375 1.55%
Tax -115 -128 40 282 -401 161 -383 -16.88%
NP -7,165 -17,831 -13,842 -22,943 -38,746 -29,783 -6,758 0.90%
-
NP to SH -7,151 -17,782 -13,822 -22,943 -38,746 -29,783 -6,584 1.27%
-
Tax Rate - - - - - - - -
Total Cost 17,645 27,301 35,931 54,126 74,017 68,956 53,130 -15.58%
-
Net Worth 82,204 66,163 81,630 100,206 24,175 52,229 82,610 -0.07%
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 24,175 52,229 82,610 -0.07%
NOSH 944,884 859,269 859,269 859,269 483,500 435,247 434,794 12.67%
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 -68.37% -188.29% -62.66% -73.58% -109.85% -76.03% -14.57% -
ROE -8.70% -26.88% -16.93% -22.90% -160.27% -57.02% -7.97% -
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 1.11 1.10 2.57 3.73 7.29 9.00 10.67 -29.38%
EPS -0.76 -2.07 -1.61 -2.75 -8.01 -6.84 -1.51 -10.01%
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 1.11 1.00 2.34 3.30 3.73 4.15 4.91 -20.43%
EPS -0.76 -1.88 -1.46 -2.43 -4.10 -3.15 -0.70 1.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.087 0.07 0.0864 0.1061 0.0256 0.0553 0.0874 -0.07%
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 29.75 24.50 3.31 7.77 3.84 1.44 1.27 62.40%
P/EPS -43.60 -13.05 -5.28 -10.56 -3.49 -1.90 -8.92 27.62%
EY -2.29 -7.66 -18.92 -9.47 -28.62 -52.64 -11.22 -21.67%
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 25.70 20.87 4.47 5.76 5.96 1.33 1.45 55.58%
P/EPS -37.66 -11.11 -7.15 -7.83 -5.43 -1.75 -10.24 22.16%
EY -2.66 -9.00 -13.99 -12.78 -18.42 -57.02 -9.77 -18.12%
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