CUSCAPI | CUSCAPI BHD

0.170 (0.0%)
4

T-O (am): 0.000 (08:59:00)
Last updated: 10:23

Fundamental
Technical
Total Score

CUSCAPI | CUSCAPI BHD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
29 Feb 24 31 Dec 23 Other 31 Dec 23 13.31 4.23 4.08 30.7% 0.00 0.43 247.9% 576.5% 300.2% 415.0%
29 Nov 23 30 Sep 23 Other 31 Dec 23 3.83 1.06 1.02 26.6% 0.00 0.11 26.9% 81.8% 6.8% 178.2%
30 Aug 23 30 Jun 23 Other 31 Dec 23 5.23 1.15 1.09 20.9% 0.00 0.12 275.7% 199.1% 171.6% 128.9%
31 May 23 Q3 Mar 23 3 30 Jun 23 1.39 -1.63 -1.53 -109.7% 0.00 -0.16 29.2% 27.5% 17.9% 22.2%
28 Feb 23 Q2 Dec 22 2 30 Jun 23 1.97 -1.20 -1.30 -65.8% 0.00 -0.14 6.5% 25.2% 0.7% 65.1%
30 Nov 22 Q1 Sep 22 1 30 Jun 23 2.10 -1.24 -1.30 -62.0% 0.00 -0.14 20.3% 41.5% 65.5% 160.0%
30 Aug 22 Q4 Jun 22 4 30 Jun 22 1.75 -3.68 -3.79 -216.3% 0.00 -0.40 8.9% 24.8% 202.8% 18.0%
27 May 22 Q3 Mar 22 3 30 Jun 22 1.92 -1.23 -1.25 -65.1% 0.00 -0.13 27.0% 16.6% 59.2% 66.7%
28 Feb 22 Q2 Dec 21 2 30 Jun 22 2.63 -0.73 -0.79 -29.8% 0.00 -0.09 26.9% 4.5% 56.4% 76.6%
30 Nov 21 Q1 Sep 21 1 30 Jun 22 3.60 -0.47 -0.50 -13.9% 0.00 -0.06 54.6% 27.1% 89.1% 82.8%
30 Sep 21 Q4 Jun 21 4 30 Jun 21 2.33 -4.61 -4.61 -198.2% 0.00 -0.54 1.0% 28.1% 23.0% 40.5%
28 May 21 Q3 Mar 21 3 30 Jun 21 2.30 -3.75 -3.75 -162.8% 0.00 -0.44 8.5% 29.8% 11.8% 22.0%
31 Mar 21 Q2 Dec 20 2 30 Jun 21 2.52 -3.36 -3.35 -133.2% 0.00 -0.39 11.1% 65.4% 14.7% 19.3%
27 Nov 20 Q1 Sep 20 1 30 Jun 21 2.83 -2.93 -2.92 -103.2% 0.00 -0.34 55.9% 43.7% 62.3% 28.7%
28 Aug 20 30 Jun 20 Other 30 Jun 20 1.82 -7.67 -7.75 -426.8% 0.00 -0.91 44.6% 72.1% 61.4% 268.2%
30 Jun 20 31 Mar 20 Other 30 Jun 20 3.28 -4.82 -4.80 -146.5% 0.00 -0.56 54.9% 54.7% 71.0% 5266.7%
26 Feb 20 31 Dec 19 Other 30 Jun 20 7.27 -2.81 -2.81 -38.7% 0.00 -0.33 44.5% 3.1% 31.5% 70.8%
26 Nov 19 Q3 Sep 19 3 31 Dec 19 5.03 -4.14 -4.10 -81.5% 0.00 -0.48 22.8% 31.7% 94.7% 16.6%
29 Aug 19 Q2 Jun 19 2 31 Dec 19 6.51 -2.11 -2.11 -32.3% 0.00 -0.25 10.1% 15.4% 2364.5% 29.1%
28 May 19 Q1 Mar 19 1 31 Dec 19 7.24 0.09 0.09 1.3% 0.00 0.01 3.4% 8.5% 101.0% 102.1%
28 Feb 19 Q4 Dec 18 4 31 Dec 18 7.50 -8.98 -9.61 -128.2% 0.00 -1.15 1.8% 20.6% 95.5% 10.0%
28 Nov 18 Q3 Sep 18 3 31 Dec 18 7.37 -4.92 -4.92 -66.8% 0.00 -0.59 4.3% 7.1% 65.5% 1.7%
28 Aug 18 Q2 Jun 18 2 31 Dec 18 7.70 -2.97 -2.97 -38.6% 0.00 -0.36 15.3% 15.4% 32.2% 38.5%
30 May 18 Q1 Mar 18 1 31 Dec 18 6.68 -4.38 -4.38 -65.6% 0.00 -0.79 29.3% 0.5% 59.0% 3.1%
27 Feb 18 Q4 Dec 17 4 31 Dec 17 9.44 -10.96 -10.68 -113.1% 0.00 -2.18 19.1% 18.6% 120.8% 56.5%
28 Nov 17 Q3 Sep 17 3 31 Dec 17 7.93 -4.83 -4.83 -61.0% 0.00 -1.00 12.8% 16.6% 0.1% 10.0%
29 Aug 17 Q2 Jun 17 2 31 Dec 17 9.10 -4.83 -4.83 -53.1% 0.00 -1.01 36.9% 3.2% 6.9% 30.1%
29 May 17 Q1 Mar 17 1 31 Dec 17 6.64 -4.52 -4.52 -68.0% 0.00 -1.04 42.7% 30.9% 81.6% 25.8%
27 Feb 17 Q4 Dec 16 4 31 Dec 16 11.60 -24.17 -24.56 -211.7% 0.00 -5.64 22.1% 9.0% 458.7% 37.1%
24 Nov 16 Q3 Sep 16 3 31 Dec 16 9.50 -4.38 -4.40 -46.3% 0.00 -1.01 1.1% 5.8% 18.5% 38.5%
10 Aug 16 Q2 Jun 16 2 31 Dec 16 9.39 -3.71 -3.71 -39.5% 0.00 -0.85 2.3% 4.3% 3.3% 7.7%
23 May 16 Q1 Mar 16 1 31 Dec 16 9.62 -3.59 -3.59 -37.3% 0.00 -0.82 9.7% 27.4% 79.9% 1887.1%
29 Feb 16 Q4 Dec 15 4 31 Dec 15 10.65 -18.09 -17.91 -168.2% 0.00 -4.11 5.6% 19.9% 464.3% 15810.5%
26 Nov 15 Q3 Sep 15 3 31 Dec 15 10.08 -3.20 -3.17 -31.5% 0.00 -0.73 2.7% 13.3% 7.9% 18.6%
28 Aug 15 Q2 Jun 15 2 31 Dec 15 9.81 -3.30 -3.45 -35.1% 0.00 -0.79 25.9% 28.7% 1814.4% 4.0%
29 May 15 Q1 Mar 15 1 31 Dec 15 13.25 0.22 0.20 1.5% 0.00 0.05 0.3% 0.5% 76.3% 52.6%
27 Feb 15 31/12/14 4 31/12/14 13.29 0.18 0.11 0.9% 0.00 0.03 14.3% 7.2% 102.9% 106.4%

Historical Dividends

Financial Ratios

EPS 0.49 sen
Trailing PE (Sector Median: 30.2) 34.3
PEG 0.34
Altman Z 0.9
Beaver 0.25
Current Ratio 2.86
Debt-Equity (DE) Ratio 0.19
FCF Yield 1.57 %
Revenue QoQ 247.87 %
Revenue YoY 576.47%
Profit QoQ 300.2 %
Profit YoY 414.97 %
Profit Margin (Sector Median: 2.4) 19.64 %
ROE (ROIC: 8.18) 8.18 %
Dividend Per Share (DPS) 0.0 sen
Dividend Yield (DY) 0.0 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 30.2)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 2.4)
ROE (ROIC: 8.18)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.06
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 4.08
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 0.0
Expected Revenue (M) 0.0
Expected Growth (%) 0.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


DATUK JAYAKUMAR A/L PANNEER SELVAM reduced 29200000.0 units announced on 21 Jul 2023 at ~RM0.17

DATUK JAYAKUMAR A/L PANNEER SELVAM added 2642000.0 units announced on 19 Jan 2022 at ~RM0.355

DATUK JAYAKUMAR A/L PANNEER SELVAM added 2523300.0 units announced on 17 Jan 2022 at ~RM0.34

DATUK JAYAKUMAR A/L PANNEER SELVAM added 2885100.0 units announced on 14 Jan 2022 at ~RM0.33

DATUK JAYAKUMAR A/L PANNEER SELVAM added 2271700.0 units announced on 13 Jan 2022 at ~RM0.34

DATO' SHEAH KOK FAH reduced 400000.0 units announced on 11 Jan 2022 at ~RM0.345

DATO' SHEAH KOK FAH added 99100.0 units announced on 05 Oct 2021 at ~RM0.215

DATO' SHEAH KOK FAH added 100900.0 units announced on 01 Oct 2021 at ~RM0.22

DATUK JAYAKUMAR A/L PANNEER SELVAM added 837500.0 units announced on 14 Sep 2021 at ~RM0.255

DATUK JAYAKUMAR A/L PANNEER SELVAM added 710000.0 units announced on 10 Sep 2021 at ~RM0.27

DATUK JAYAKUMAR A/L PANNEER SELVAM added 1843200.0 units announced on 09 Sep 2021 at ~RM0.275

DATUK JAYAKUMAR A/L PANNEER SELVAM added 500000.0 units announced on 03 Sep 2021 at ~RM0.295

DATUK JAYAKUMAR A/L PANNEER SELVAM added 1728400.0 units announced on 02 Sep 2021 at ~RM0.305

DATUK JAYAKUMAR A/L PANNEER SELVAM added 407100.0 units announced on 30 Aug 2021 at ~RM0.305

DATUK JAYAKUMAR A/L PANNEER SELVAM added 2000000.0 units announced on 11 May 2021 at ~RM0.24

DATUK JAYAKUMAR A/L PANNEER SELVAM added 950000.0 units announced on 28 Apr 2021 at ~RM0.275

DATUK JAYAKUMAR A/L PANNEER SELVAM added 500000.0 units announced on 27 Apr 2021 at ~RM0.275

DATUK JAYAKUMAR A/L PANNEER SELVAM added 500000.0 units announced on 26 Apr 2021 at ~RM0.28

DATUK JAYAKUMAR A/L PANNEER SELVAM added 2000000.0 units announced on 22 Apr 2021 at ~RM0.29

DATUK JAYAKUMAR A/L PANNEER SELVAM added 2000000.0 units announced on 19 Apr 2021 at ~RM0.28

DATUK JAYAKUMAR A/L PANNEER SELVAM added 4000000.0 units announced on 16 Apr 2021 at ~RM0.27

DATO' SHEAH KOK FAH reduced 400000.0 units announced on 15 Apr 2021 at ~RM0.265

DATUK JAYAKUMAR A/L PANNEER SELVAM added 3175000.0 units announced on 15 Apr 2021 at ~RM0.265

DATUK JAYAKUMAR A/L PANNEER SELVAM added 3000000.0 units announced on 13 Apr 2021 at ~RM0.24

DATO' SHEAH KOK FAH reduced 67500.0 units announced on 02 Apr 2021 at ~RM0.265

DATUK JAYAKUMAR A/L PANNEER SELVAM added 2000000.0 units announced on 01 Apr 2021 at ~RM0.265

DATO' SHEAH KOK FAH reduced 132500.0 units announced on 31 Mar 2021 at ~RM0.26

DATUK JAYAKUMAR A/L PANNEER SELVAM added 4000000.0 units announced on 30 Mar 2021 at ~RM0.255

DATO' SHEAH KOK FAH reduced 200000.0 units announced on 30 Mar 2021 at ~RM0.255

DATUK JAYAKUMAR A/L PANNEER SELVAM added 2000000.0 units announced on 19 Mar 2021 at ~RM0.255

DATUK JAYAKUMAR A/L PANNEER SELVAM added 2000000.0 units announced on 18 Mar 2021 at ~RM0.24

DATUK JAYAKUMAR A/L PANNEER SELVAM added 1745100.0 units announced on 17 Mar 2021 at ~RM0.23

DATUK JAYAKUMAR A/L PANNEER SELVAM added 2000000.0 units announced on 03 Mar 2021 at ~RM0.215

Summary


Market Cap: 160 M.

Number of Shares: 944 M.

Adjusted Float: 78.1%.

Stock highly correlated with

JAKS (87%)

MMSV (86%)

MUDA (86%)

BESHOM (85%)

Cuscapi Berhad, through its subsidiaries, provides business management solutions in Malaysia. It develops software, provides preventive and remedial services for POS hardware and related software implementation and support services, and offers network infrastructure and security solutions and services. The company provides its POS solutions primarily for the hospitality and retail industries,including hotel, cruise liners and Chinese restaurants;It also offers POS solutions and system integration services. It was formerly known as Datascan Berhad. The company is based in Shah Alam, Malaysia.

Sectors: Technology, Penny Stocks, Software

Code: 0051

Website: http://www.cuscapi.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 30-Sep-2021

Shareholder % Value (M)
Wong Thean Soon 21.95% 35.27
Transight Systems Sdn Bhd 7.54% 12.11
Ultimate Quality Success Sdn Bhd 6.28% 10.09
Affin Hwang Asset Management Berhad 4.89% 7.85
Aura Fokus Sdn Bhd 4.42% 7.1
Jayakumar A/L Panneer Selvam 3.61% 5.8
Terence Wong @ Huang TharRearn 3.14% 5.05
Elpis Models Management Sdn Bhd 3.03% 4.86
Aix Shares Sdn Bhd 2.9% 4.67
Carolyn Wong Tarnn Yoong 2.33% 3.74
Tan Kim Heung 1.86% 2.99
Tan Ah Loy @ Tan May Ling 1.86% 2.99
Rosetta Partners Sdn Bhd 1.57% 2.52
Rickoh Corporation Sdn. Bhd. 1.05% 1.69
Chiang Kai Loon 0.98% 1.57
Yap Swee Sang 0.94% 1.51
Affin Hwang Tactical Fund 0.83% 1.34
Chan Shook Fun 0.81% 1.31
Quek Tee Kiam 0.8% 1.29
Son Tong Leong 0.61% 0.97
Ang Chin Joo 0.53% 0.85
Ng Hong Sing 0.52% 0.83
Rose Vision Sdn Bhd 0.5% 0.8
Goh Cheng Hoe 0.48% 0.77
Yee Yok Sen 0.47% 0.76
K Mayah A/P Kuppusamy @ Naghuran 0.47% 0.75
Datuk Jayakumar A/L Panneer Selvam 0.32% 0.51
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.