Highlights

[COMPUGT] QoQ Quarter Result on 2013-06-30 [#2]

Stock [COMPUGT]: COMPUGATES HOLDINGS BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     53.60%    YoY -     4.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 34,207 29,086 28,681 34,526 38,964 43,584 184,389 -67.51%
  QoQ % 17.61% 1.41% -16.93% -11.39% -10.60% -76.36% -
  Horiz. % 18.55% 15.77% 15.55% 18.72% 21.13% 23.64% 100.00%
PBT -3,669 -6,645 1,249 -676 -1,652 -6,128 -531 263.20%
  QoQ % 44.79% -632.03% 284.76% 59.08% 73.04% -1,054.05% -
  Horiz. % 690.96% 1,251.41% -235.22% 127.31% 311.11% 1,154.05% 100.00%
Tax -238 -32 4,905 -479 -344 188 -459 -35.48%
  QoQ % -643.75% -100.65% 1,124.01% -39.24% -282.98% 140.96% -
  Horiz. % 51.85% 6.97% -1,068.63% 104.36% 74.95% -40.96% 100.00%
NP -3,907 -6,677 6,154 -1,155 -1,996 -5,940 -990 149.94%
  QoQ % 41.49% -208.50% 632.81% 42.13% 66.40% -500.00% -
  Horiz. % 394.65% 674.44% -621.62% 116.67% 201.62% 600.00% 100.00%
NP to SH -3,046 -4,325 5,370 -811 -1,748 -5,408 -705 165.51%
  QoQ % 29.57% -180.54% 762.15% 53.60% 67.68% -667.09% -
  Horiz. % 432.06% 613.48% -761.70% 115.04% 247.94% 767.09% 100.00%
Tax Rate - % - % -392.71 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 38,114 35,763 22,527 35,681 40,960 49,524 185,379 -65.20%
  QoQ % 6.57% 58.76% -36.87% -12.89% -17.29% -73.29% -
  Horiz. % 20.56% 19.29% 12.15% 19.25% 22.10% 26.72% 100.00%
Net Worth 152,299 147,127 150,360 141,925 152,950 63,503 71,599 65.47%
  QoQ % 3.52% -2.15% 5.94% -7.21% 140.85% -11.31% -
  Horiz. % 212.71% 205.49% 210.00% 198.22% 213.62% 88.69% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 152,299 147,127 150,360 141,925 152,950 63,503 71,599 65.47%
  QoQ % 3.52% -2.15% 5.94% -7.21% 140.85% -11.31% -
  Horiz. % 212.71% 205.49% 210.00% 198.22% 213.62% 88.69% 100.00%
NOSH 2,175,714 2,101,818 2,148,000 2,027,500 2,185,000 2,116,800 2,386,666 -5.99%
  QoQ % 3.52% -2.15% 5.94% -7.21% 3.22% -11.31% -
  Horiz. % 91.16% 88.07% 90.00% 84.95% 91.55% 88.69% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -11.42 % -22.96 % 21.46 % -3.35 % -5.12 % -13.63 % -0.54 % 666.17%
  QoQ % 50.26% -206.99% 740.60% 34.57% 62.44% -2,424.07% -
  Horiz. % 2,114.81% 4,251.85% -3,974.07% 620.37% 948.15% 2,524.07% 100.00%
ROE -2.00 % -2.94 % 3.57 % -0.57 % -1.14 % -8.52 % -0.98 % 60.96%
  QoQ % 31.97% -182.35% 726.32% 50.00% 86.62% -769.39% -
  Horiz. % 204.08% 300.00% -364.29% 58.16% 116.33% 869.39% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.57 1.38 1.34 1.70 1.78 2.06 7.73 -65.48%
  QoQ % 13.77% 2.99% -21.18% -4.49% -13.59% -73.35% -
  Horiz. % 20.31% 17.85% 17.34% 21.99% 23.03% 26.65% 100.00%
EPS -0.14 -0.20 0.25 -0.04 -0.08 -0.25 -0.03 179.52%
  QoQ % 30.00% -180.00% 725.00% 50.00% 68.00% -733.33% -
  Horiz. % 466.67% 666.67% -833.33% 133.33% 266.67% 833.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0700 0.0700 0.0700 0.0700 0.0700 0.0300 0.0300 76.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 133.33% 0.00% -
  Horiz. % 233.33% 233.33% 233.33% 233.33% 233.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,828,572
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.21 1.03 1.01 1.22 1.38 1.54 6.52 -67.50%
  QoQ % 17.48% 1.98% -17.21% -11.59% -10.39% -76.38% -
  Horiz. % 18.56% 15.80% 15.49% 18.71% 21.17% 23.62% 100.00%
EPS -0.11 -0.15 0.19 -0.03 -0.06 -0.19 -0.02 211.91%
  QoQ % 26.67% -178.95% 733.33% 50.00% 68.42% -850.00% -
  Horiz. % 550.00% 750.00% -950.00% 150.00% 300.00% 950.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0538 0.0520 0.0532 0.0502 0.0541 0.0225 0.0253 65.44%
  QoQ % 3.46% -2.26% 5.98% -7.21% 140.44% -11.07% -
  Horiz. % 212.65% 205.53% 210.28% 198.42% 213.83% 88.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.0500 0.0550 0.0500 0.0700 0.0800 0.0900 0.0900 -
P/RPS 3.18 3.97 3.74 4.11 4.49 4.37 1.16 96.00%
  QoQ % -19.90% 6.15% -9.00% -8.46% 2.75% 276.72% -
  Horiz. % 274.14% 342.24% 322.41% 354.31% 387.07% 376.72% 100.00%
P/EPS -35.71 -26.73 20.00 -175.00 -100.00 -35.23 -304.68 -76.08%
  QoQ % -33.60% -233.65% 111.43% -75.00% -183.85% 88.44% -
  Horiz. % 11.72% 8.77% -6.56% 57.44% 32.82% 11.56% 100.00%
EY -2.80 -3.74 5.00 -0.57 -1.00 -2.84 -0.33 316.54%
  QoQ % 25.13% -174.80% 977.19% 43.00% 64.79% -760.61% -
  Horiz. % 848.48% 1,133.33% -1,515.15% 172.73% 303.03% 860.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.71 0.79 0.71 1.00 1.14 3.00 3.00 -61.77%
  QoQ % -10.13% 11.27% -29.00% -12.28% -62.00% 0.00% -
  Horiz. % 23.67% 26.33% 23.67% 33.33% 38.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 20/02/14 27/11/13 27/08/13 27/05/13 25/02/13 26/11/12 -
Price 0.0500 0.0550 0.0550 0.0650 0.0750 0.0900 0.0900 -
P/RPS 3.18 3.97 4.12 3.82 4.21 4.37 1.16 96.00%
  QoQ % -19.90% -3.64% 7.85% -9.26% -3.66% 276.72% -
  Horiz. % 274.14% 342.24% 355.17% 329.31% 362.93% 376.72% 100.00%
P/EPS -35.71 -26.73 22.00 -162.50 -93.75 -35.23 -304.68 -76.08%
  QoQ % -33.60% -221.50% 113.54% -73.33% -166.11% 88.44% -
  Horiz. % 11.72% 8.77% -7.22% 53.33% 30.77% 11.56% 100.00%
EY -2.80 -3.74 4.55 -0.62 -1.07 -2.84 -0.33 316.54%
  QoQ % 25.13% -182.20% 833.87% 42.06% 62.32% -760.61% -
  Horiz. % 848.48% 1,133.33% -1,378.79% 187.88% 324.24% 860.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.71 0.79 0.79 0.93 1.07 3.00 3.00 -61.77%
  QoQ % -10.13% 0.00% -15.05% -13.08% -64.33% 0.00% -
  Horiz. % 23.67% 26.33% 26.33% 31.00% 35.67% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

258  272  568  1366 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 VIVOCOM 1.15+0.14 
 KANGER 0.1850.00 
 ASB 0.175+0.01 
 BINTAI 0.815+0.02 
 BIOHLDG 0.30-0.015 
 SOLUTN 1.24-0.03 
 VSOLAR 0.05+0.005 
 SUPERMX-C1I 0.110.00 
 TDM 0.295+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS