[CUSCAPI] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,393 1,921 2,304 3,280 7,365 7,927 9,502 -25.57% YoY % -27.49% -16.62% -29.76% -55.47% -7.09% -16.58% - Horiz. % 14.66% 20.22% 24.25% 34.52% 77.51% 83.42% 100.00%
PBT -1,632 -1,230 -3,747 -4,824 -4,916 -4,829 -4,375 -14.07% YoY % -32.68% 67.17% 22.33% 1.87% -1.80% -10.38% - Horiz. % 37.30% 28.11% 85.65% 110.26% 112.37% 110.38% 100.00%
Tax 99 -24 -8 0 0 -6 -20 - YoY % 512.50% -200.00% 0.00% 0.00% 0.00% 70.00% - Horiz. % -495.00% 120.00% 40.00% -0.00% -0.00% 30.00% 100.00%
NP -1,533 -1,254 -3,755 -4,824 -4,916 -4,835 -4,395 -14.96% YoY % -22.25% 66.60% 22.16% 1.87% -1.68% -10.01% - Horiz. % 34.88% 28.53% 85.44% 109.76% 111.85% 110.01% 100.00%
NP to SH -1,528 -1,250 -3,750 -4,805 -4,916 -4,835 -4,395 -15.00% YoY % -22.24% 66.67% 21.96% 2.26% -1.68% -10.01% - Horiz. % 34.77% 28.44% 85.32% 109.33% 111.85% 110.01% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 2,926 3,175 6,059 8,104 12,281 12,762 13,897 -21.31% YoY % -7.84% -47.60% -25.23% -34.01% -3.77% -8.17% - Horiz. % 21.05% 22.85% 43.60% 58.31% 88.37% 91.83% 100.00%
Net Worth 47,244 82,204 66,163 81,630 100,206 24,175 52,229 -1.53% YoY % -42.53% 24.24% -18.95% -18.54% 314.50% -53.71% - Horiz. % 90.45% 157.39% 126.68% 156.29% 191.86% 46.29% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 47,244 82,204 66,163 81,630 100,206 24,175 52,229 -1.53% YoY % -42.53% 24.24% -18.95% -18.54% 314.50% -53.71% - Horiz. % 90.45% 157.39% 126.68% 156.29% 191.86% 46.29% 100.00%
NOSH 944,884 944,884 859,269 859,269 835,053 483,500 435,247 12.66% YoY % 0.00% 9.96% 0.00% 2.90% 72.71% 11.09% - Horiz. % 217.09% 217.09% 197.42% 197.42% 191.86% 111.09% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -110.05 % -65.28 % -162.98 % -147.07 % -66.75 % -60.99 % -46.25 % 14.26% YoY % -68.58% 59.95% -10.82% -120.33% -9.44% -31.87% - Horiz. % 237.95% 141.15% 352.39% 317.99% 144.32% 131.87% 100.00%
ROE -3.23 % -1.52 % -5.67 % -5.89 % -4.91 % -20.00 % -8.41 % -13.69% YoY % -112.50% 73.19% 3.74% -19.96% 75.45% -137.81% - Horiz. % 38.41% 18.07% 67.42% 70.04% 58.38% 237.81% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
RPS 0.15 0.20 0.27 0.38 0.88 1.64 2.18 -33.75% YoY % -25.00% -25.93% -28.95% -56.82% -46.34% -24.77% - Horiz. % 6.88% 9.17% 12.39% 17.43% 40.37% 75.23% 100.00%
EPS -0.16 -0.13 -0.44 -0.56 -0.59 -1.00 -1.01 -24.68% YoY % -23.08% 70.45% 21.43% 5.08% 41.00% 0.99% - Horiz. % 15.84% 12.87% 43.56% 55.45% 58.42% 99.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0500 0.0870 0.0770 0.0950 0.1200 0.0500 0.1200 -12.60% YoY % -42.53% 12.99% -18.95% -20.83% 140.00% -58.33% - Horiz. % 41.67% 72.50% 64.17% 79.17% 100.00% 41.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,884 31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
RPS 0.15 0.20 0.24 0.35 0.78 0.84 1.01 -25.42% YoY % -25.00% -16.67% -31.43% -55.13% -7.14% -16.83% - Horiz. % 14.85% 19.80% 23.76% 34.65% 77.23% 83.17% 100.00%
EPS -0.16 -0.13 -0.40 -0.51 -0.52 -0.51 -0.47 -15.27% YoY % -23.08% 67.50% 21.57% 1.92% -1.96% -8.51% - Horiz. % 34.04% 27.66% 85.11% 108.51% 110.64% 108.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0500 0.0870 0.0700 0.0864 0.1061 0.0256 0.0553 -1.54% YoY % -42.53% 24.29% -18.98% -18.57% 314.45% -53.71% - Horiz. % 90.42% 157.32% 126.58% 156.24% 191.86% 46.29% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 28/09/18 29/09/17 30/09/16 -
Price 0.1850 0.3300 0.2700 0.0850 0.2900 0.2800 0.1300 -
P/RPS 125.49 162.32 100.70 22.27 32.88 17.08 5.95 59.83% YoY % -22.69% 61.19% 352.18% -32.27% 92.51% 187.06% - Horiz. % 2,109.08% 2,728.07% 1,692.44% 374.29% 552.61% 287.06% 100.00%
P/EPS -114.40 -249.45 -61.87 -15.20 -49.26 -28.00 -12.87 39.94% YoY % 54.14% -303.18% -307.04% 69.14% -75.93% -117.56% - Horiz. % 888.89% 1,938.23% 480.73% 118.10% 382.75% 217.56% 100.00%
EY -0.87 -0.40 -1.62 -6.58 -2.03 -3.57 -7.77 -28.59% YoY % -117.50% 75.31% 75.38% -224.14% 43.14% 54.05% - Horiz. % 11.20% 5.15% 20.85% 84.68% 26.13% 45.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.70 3.79 3.51 0.89 2.42 5.60 1.08 20.85% YoY % -2.37% 7.98% 294.38% -63.22% -56.79% 418.52% - Horiz. % 342.59% 350.93% 325.00% 82.41% 224.07% 518.52% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
Date - - - 30/06/20 28/11/18 28/11/17 24/11/16 -
Price 0.1650 0.2850 0.2300 0.1150 0.2150 0.4350 0.1200 -
P/RPS 111.92 140.18 85.78 30.13 24.38 26.53 5.50 58.95% YoY % -20.16% 63.42% 184.70% 23.58% -8.10% 382.36% - Horiz. % 2,034.91% 2,548.73% 1,559.64% 547.82% 443.27% 482.36% 100.00%
P/EPS -102.03 -215.43 -52.70 -20.57 -36.52 -43.50 -11.88 39.20% YoY % 52.64% -308.79% -156.20% 43.67% 16.05% -266.16% - Horiz. % 858.84% 1,813.38% 443.60% 173.15% 307.41% 366.16% 100.00%
EY -0.98 -0.46 -1.90 -4.86 -2.74 -2.30 -8.41 -28.15% YoY % -113.04% 75.79% 60.91% -77.37% -19.13% 72.65% - Horiz. % 11.65% 5.47% 22.59% 57.79% 32.58% 27.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.30 3.28 2.99 1.21 1.79 8.70 1.00 20.16% YoY % 0.61% 9.70% 147.11% -32.40% -79.43% 770.00% - Horiz. % 330.00% 328.00% 299.00% 121.00% 179.00% 870.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Cuscapi_Q3 2022 Financial Results.pdf 
