[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
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
Revenue 47,893 12,422 10,480 9,470 22,089 31,183 35,271 4.46%
PBT 18,057 -622 -7,050 -17,703 -13,882 -23,225 -38,345 -
Tax -963 -93 -115 -128 40 282 -401 13.32%
NP 17,094 -715 -7,165 -17,831 -13,842 -22,943 -38,746 -
-
NP to SH 17,079 -710 -7,151 -17,782 -13,822 -22,943 -38,746 -
-
Tax Rate 5.33% - - - - - - -
Total Cost 30,799 13,137 17,645 27,301 35,931 54,126 74,017 -11.76%
-
Net Worth 65,692 50,078 82,204 66,163 81,630 100,206 24,175 15.33%
Dividend
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
Net Worth 65,692 50,078 82,204 66,163 81,630 100,206 24,175 15.33%
NOSH 938,461 944,884 944,884 859,269 859,269 859,269 483,500 9.92%
Ratio Analysis
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
NP Margin 35.69% -5.76% -68.37% -188.29% -62.66% -73.58% -109.85% -
ROE 26.00% -1.42% -8.70% -26.88% -16.93% -22.90% -160.27% -
Per Share
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
RPS 5.10 1.31 1.11 1.10 2.57 3.73 7.29 -4.97%
EPS 1.82 -0.08 -0.76 -2.07 -1.61 -2.75 -8.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.053 0.087 0.077 0.095 0.12 0.05 4.92%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
RPS 5.10 1.32 1.12 1.01 2.35 3.32 3.76 4.44%
EPS 1.82 -0.08 -0.76 -1.89 -1.47 -2.44 -4.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0534 0.0876 0.0705 0.087 0.1068 0.0258 15.31%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
Date 30/09/24 29/09/23 31/03/22 31/03/21 31/03/20 28/09/18 29/09/17 -
Price 0.235 0.19 0.33 0.27 0.085 0.29 0.28 -
P/RPS 4.60 14.45 29.75 24.50 3.31 7.77 3.84 2.61%
P/EPS 12.91 -252.86 -43.60 -13.05 -5.28 -10.56 -3.49 -
EY 7.74 -0.40 -2.29 -7.66 -18.92 -9.47 -28.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 3.58 3.79 3.51 0.89 2.42 5.60 -7.03%
Price Multiplier on Announcement Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
Date 27/11/24 29/11/23 27/05/22 28/05/21 30/06/20 28/11/18 28/11/17 -
Price 0.185 0.185 0.285 0.23 0.115 0.215 0.435 -
P/RPS 3.63 14.07 25.70 20.87 4.47 5.76 5.96 -6.83%
P/EPS 10.17 -246.20 -37.66 -11.11 -7.15 -7.83 -5.43 -
EY 9.84 -0.41 -2.66 -9.00 -13.99 -12.78 -18.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.49 3.28 2.99 1.21 1.79 8.70 -15.65%

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