Highlights

[COMPUGT] QoQ Quarter Result on 2012-09-30 [#3]

Stock [COMPUGT]: COMPUGATES HOLDINGS BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     16.67%    YoY -     -30.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 34,526 38,964 43,584 184,389 207,813 177,745 146,757 -61.92%
  QoQ % -11.39% -10.60% -76.36% -11.27% 16.92% 21.12% -
  Horiz. % 23.53% 26.55% 29.70% 125.64% 141.60% 121.12% 100.00%
PBT -676 -1,652 -6,128 -531 -563 -859 -22,600 -90.38%
  QoQ % 59.08% 73.04% -1,054.05% 5.68% 34.46% 96.20% -
  Horiz. % 2.99% 7.31% 27.12% 2.35% 2.49% 3.80% 100.00%
Tax -479 -344 188 -459 -493 -408 376 -
  QoQ % -39.24% -282.98% 140.96% 6.90% -20.83% -208.51% -
  Horiz. % -127.39% -91.49% 50.00% -122.07% -131.12% -108.51% 100.00%
NP -1,155 -1,996 -5,940 -990 -1,056 -1,267 -22,224 -86.10%
  QoQ % 42.13% 66.40% -500.00% 6.25% 16.65% 94.30% -
  Horiz. % 5.20% 8.98% 26.73% 4.45% 4.75% 5.70% 100.00%
NP to SH -811 -1,748 -5,408 -705 -846 -731 -20,751 -88.51%
  QoQ % 53.60% 67.68% -667.09% 16.67% -15.73% 96.48% -
  Horiz. % 3.91% 8.42% 26.06% 3.40% 4.08% 3.52% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 35,681 40,960 49,524 185,379 208,869 179,012 168,981 -64.57%
  QoQ % -12.89% -17.29% -73.29% -11.25% 16.68% 5.94% -
  Horiz. % 21.12% 24.24% 29.31% 109.70% 123.61% 105.94% 100.00%
Net Worth 141,925 152,950 63,503 71,599 64,274 74,199 63,850 70.40%
  QoQ % -7.21% 140.85% -11.31% 11.40% -13.38% 16.21% -
  Horiz. % 222.28% 239.54% 99.46% 112.14% 100.66% 116.21% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 141,925 152,950 63,503 71,599 64,274 74,199 63,850 70.40%
  QoQ % -7.21% 140.85% -11.31% 11.40% -13.38% 16.21% -
  Horiz. % 222.28% 239.54% 99.46% 112.14% 100.66% 116.21% 100.00%
NOSH 2,027,500 2,185,000 2,116,800 2,386,666 2,142,500 2,473,333 2,128,350 -3.19%
  QoQ % -7.21% 3.22% -11.31% 11.40% -13.38% 16.21% -
  Horiz. % 95.26% 102.66% 99.46% 112.14% 100.66% 116.21% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.35 % -5.12 % -13.63 % -0.54 % -0.51 % -0.71 % -15.14 % -63.45%
  QoQ % 34.57% 62.44% -2,424.07% -5.88% 28.17% 95.31% -
  Horiz. % 22.13% 33.82% 90.03% 3.57% 3.37% 4.69% 100.00%
ROE -0.57 % -1.14 % -8.52 % -0.98 % -1.32 % -0.99 % -32.50 % -93.27%
  QoQ % 50.00% 86.62% -769.39% 25.76% -33.33% 96.95% -
  Horiz. % 1.75% 3.51% 26.22% 3.02% 4.06% 3.05% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.70 1.78 2.06 7.73 9.70 7.19 6.90 -60.73%
  QoQ % -4.49% -13.59% -73.35% -20.31% 34.91% 4.20% -
  Horiz. % 24.64% 25.80% 29.86% 112.03% 140.58% 104.20% 100.00%
EPS -0.04 -0.08 -0.25 -0.03 -0.04 -0.03 -0.97 -88.09%
  QoQ % 50.00% 68.00% -733.33% 25.00% -33.33% 96.91% -
  Horiz. % 4.12% 8.25% 25.77% 3.09% 4.12% 3.09% 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 0.0300 0.0300 0.0300 0.0300 0.0300 76.01%
  QoQ % 0.00% 133.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.33% 233.33% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,828,572
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.22 1.38 1.54 6.52 7.35 6.28 5.19 -61.94%
  QoQ % -11.59% -10.39% -76.38% -11.29% 17.04% 21.00% -
  Horiz. % 23.51% 26.59% 29.67% 125.63% 141.62% 121.00% 100.00%
EPS -0.03 -0.06 -0.19 -0.02 -0.03 -0.03 -0.73 -88.11%
  QoQ % 50.00% 68.42% -850.00% 33.33% 0.00% 95.89% -
  Horiz. % 4.11% 8.22% 26.03% 2.74% 4.11% 4.11% 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 0.0502 0.0541 0.0225 0.0253 0.0227 0.0262 0.0226 70.32%
  QoQ % -7.21% 140.44% -11.07% 11.45% -13.36% 15.93% -
  Horiz. % 222.12% 239.38% 99.56% 111.95% 100.44% 115.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.0700 0.0800 0.0900 0.0900 0.0900 0.0900 0.0600 -
P/RPS 4.11 4.49 4.37 1.16 0.93 1.25 0.87 181.81%
  QoQ % -8.46% 2.75% 276.72% 24.73% -25.60% 43.68% -
  Horiz. % 472.41% 516.09% 502.30% 133.33% 106.90% 143.68% 100.00%
P/EPS -175.00 -100.00 -35.23 -304.68 -227.93 -304.51 -6.15 833.96%
  QoQ % -75.00% -183.85% 88.44% -33.67% 25.15% -4,851.38% -
  Horiz. % 2,845.53% 1,626.02% 572.85% 4,954.15% 3,706.18% 4,951.38% 100.00%
EY -0.57 -1.00 -2.84 -0.33 -0.44 -0.33 -16.25 -89.31%
  QoQ % 43.00% 64.79% -760.61% 25.00% -33.33% 97.97% -
  Horiz. % 3.51% 6.15% 17.48% 2.03% 2.71% 2.03% 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 1.00 1.14 3.00 3.00 3.00 3.00 2.00 -37.03%
  QoQ % -12.28% -62.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 50.00% 57.00% 150.00% 150.00% 150.00% 150.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 27/05/13 25/02/13 26/11/12 13/08/12 23/05/12 20/02/12 -
Price 0.0650 0.0750 0.0900 0.0900 0.0800 0.0800 0.1000 -
P/RPS 3.82 4.21 4.37 1.16 0.82 1.11 1.45 90.86%
  QoQ % -9.26% -3.66% 276.72% 41.46% -26.13% -23.45% -
  Horiz. % 263.45% 290.34% 301.38% 80.00% 56.55% 76.55% 100.00%
P/EPS -162.50 -93.75 -35.23 -304.68 -202.60 -270.68 -10.26 531.74%
  QoQ % -73.33% -166.11% 88.44% -50.38% 25.15% -2,538.21% -
  Horiz. % 1,583.82% 913.74% 343.37% 2,969.59% 1,974.66% 2,638.21% 100.00%
EY -0.62 -1.07 -2.84 -0.33 -0.49 -0.37 -9.75 -84.10%
  QoQ % 42.06% 62.32% -760.61% 32.65% -32.43% 96.21% -
  Horiz. % 6.36% 10.97% 29.13% 3.38% 5.03% 3.79% 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 0.93 1.07 3.00 3.00 2.67 2.67 3.33 -57.31%
  QoQ % -13.08% -64.33% 0.00% 12.36% 0.00% -19.82% -
  Horiz. % 27.93% 32.13% 90.09% 90.09% 80.18% 80.18% 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
 
 

397  285  644  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.845+0.05 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.31-0.005 
 KANGER 0.19+0.005 
 SOLUTN 1.30+0.03 
 TDM 0.295+0.03 
 KNM 0.205+0.005 

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