Highlights

[COMCORP] QoQ TTM Result on 2019-04-30 [#1]

Stock [COMCORP]: COMINTEL CORP BHD
Announcement Date 28-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 30-Apr-2019  [#1]
Profit Trend QoQ -     67.46%    YoY -     76.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 3,313 4,079 91,253 193,820 295,647 382,238 400,557 -95.95%
  QoQ % -18.78% -95.53% -52.92% -34.44% -22.65% -4.57% -
  Horiz. % 0.83% 1.02% 22.78% 48.39% 73.81% 95.43% 100.00%
PBT -14,604 -33,813 -50,208 -46,275 -37,325 -31,783 11,646 -
  QoQ % 56.81% 32.65% -8.50% -23.98% -17.44% -372.91% -
  Horiz. % -125.40% -290.34% -431.12% -397.35% -320.50% -272.91% 100.00%
Tax -1,184 -55 -122 -562 -1,468 -2,215 -1,892 -26.90%
  QoQ % -2,052.73% 54.92% 78.29% 61.72% 33.72% -17.07% -
  Horiz. % 62.58% 2.91% 6.45% 29.70% 77.59% 117.07% 100.00%
NP -15,788 -33,868 -50,330 -46,837 -38,793 -33,998 9,754 -
  QoQ % 53.38% 32.71% -7.46% -20.74% -14.10% -448.55% -
  Horiz. % -161.86% -347.22% -515.99% -480.18% -397.71% -348.55% 100.00%
NP to SH -8,794 -27,023 -48,927 -45,409 -37,554 -33,002 10,636 -
  QoQ % 67.46% 44.77% -7.75% -20.92% -13.79% -410.29% -
  Horiz. % -82.68% -254.07% -460.01% -426.94% -353.08% -310.29% 100.00%
Tax Rate - % - % - % - % - % - % 16.25 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 19,101 37,947 141,583 240,657 334,440 416,236 390,803 -86.71%
  QoQ % -49.66% -73.20% -41.17% -28.04% -19.65% 6.51% -
  Horiz. % 4.89% 9.71% 36.23% 61.58% 85.58% 106.51% 100.00%
Net Worth 30,533 7,840 24,822 27,174 32,690 98,643 137,717 -63.47%
  QoQ % 289.46% -68.42% -8.66% -16.87% -66.86% -28.37% -
  Horiz. % 22.17% 5.69% 18.02% 19.73% 23.74% 71.63% 100.00%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 0 0 63,000 63,000 63,000 63,000 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 30,533 7,840 24,822 27,174 32,690 98,643 137,717 -63.47%
  QoQ % 289.46% -68.42% -8.66% -16.87% -66.86% -28.37% -
  Horiz. % 22.17% 5.69% 18.02% 19.73% 23.74% 71.63% 100.00%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin -476.55 % -830.30 % -55.15 % -24.17 % -13.12 % -8.89 % 2.44 % -
  QoQ % 42.61% -1,405.53% -128.18% -84.22% -47.58% -464.34% -
  Horiz. % -19,530.74% -34,028.69% -2,260.25% -990.57% -537.70% -364.34% 100.00%
ROE -28.80 % -344.68 % -197.11 % -167.10 % -114.88 % -33.46 % 7.72 % -
  QoQ % 91.64% -74.87% -17.96% -45.46% -243.34% -533.42% -
  Horiz. % -373.06% -4,464.77% -2,553.24% -2,164.51% -1,488.08% -433.42% 100.00%
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 2.37 2.91 65.18 138.44 211.18 273.03 286.11 -95.94%
  QoQ % -18.56% -95.54% -52.92% -34.44% -22.65% -4.57% -
  Horiz. % 0.83% 1.02% 22.78% 48.39% 73.81% 95.43% 100.00%
EPS -6.28 -19.30 -34.95 -32.44 -26.82 -23.57 7.60 -
  QoQ % 67.46% 44.78% -7.74% -20.95% -13.79% -410.13% -
  Horiz. % -82.63% -253.95% -459.87% -426.84% -352.89% -310.13% 100.00%
DPS 0.00 0.00 45.00 45.00 45.00 45.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.2181 0.0560 0.1773 0.1941 0.2335 0.7046 0.9837 -63.47%
  QoQ % 289.46% -68.42% -8.66% -16.87% -66.86% -28.37% -
  Horiz. % 22.17% 5.69% 18.02% 19.73% 23.74% 71.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 2.37 2.91 65.18 138.44 211.18 273.03 286.11 -95.94%
  QoQ % -18.56% -95.54% -52.92% -34.44% -22.65% -4.57% -
  Horiz. % 0.83% 1.02% 22.78% 48.39% 73.81% 95.43% 100.00%
EPS -6.28 -19.30 -34.95 -32.44 -26.82 -23.57 7.60 -
  QoQ % 67.46% 44.78% -7.74% -20.95% -13.79% -410.13% -
  Horiz. % -82.63% -253.95% -459.87% -426.84% -352.89% -310.13% 100.00%
DPS 0.00 0.00 45.00 45.00 45.00 45.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.2181 0.0560 0.1773 0.1941 0.2335 0.7046 0.9837 -63.47%
  QoQ % 289.46% -68.42% -8.66% -16.87% -66.86% -28.37% -
  Horiz. % 22.17% 5.69% 18.02% 19.73% 23.74% 71.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.0950 0.1300 0.1300 0.1850 0.2100 0.7500 0.8150 -
P/RPS 4.01 4.46 0.20 0.13 0.10 0.27 0.28 492.62%
  QoQ % -10.09% 2,130.00% 53.85% 30.00% -62.96% -3.57% -
  Horiz. % 1,432.14% 1,592.86% 71.43% 46.43% 35.71% 96.43% 100.00%
P/EPS -1.51 -0.67 -0.37 -0.57 -0.78 -3.18 10.73 -
  QoQ % -125.37% -81.08% 35.09% 26.92% 75.47% -129.64% -
  Horiz. % -14.07% -6.24% -3.45% -5.31% -7.27% -29.64% 100.00%
EY -66.12 -148.48 -268.83 -175.32 -127.73 -31.43 9.32 -
  QoQ % 55.47% 44.77% -53.34% -37.26% -306.40% -437.23% -
  Horiz. % -709.44% -1,593.13% -2,884.44% -1,881.12% -1,370.49% -337.23% 100.00%
DY 0.00 0.00 346.15 243.24 214.29 60.00 0.00 -
  QoQ % 0.00% 0.00% 42.31% 13.51% 257.15% 0.00% -
  Horiz. % 0.00% 0.00% 576.92% 405.40% 357.15% 100.00% -
P/NAPS 0.44 2.32 0.73 0.95 0.90 1.06 0.83 -34.57%
  QoQ % -81.03% 217.81% -23.16% 5.56% -15.09% 27.71% -
  Horiz. % 53.01% 279.52% 87.95% 114.46% 108.43% 127.71% 100.00%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 28/06/19 08/04/19 17/12/18 27/09/18 28/06/18 02/04/18 22/12/17 -
Price 0.0800 0.0850 0.1100 0.1550 0.1750 0.2550 0.7150 -
P/RPS 3.38 2.92 0.17 0.11 0.08 0.09 0.25 470.24%
  QoQ % 15.75% 1,617.65% 54.55% 37.50% -11.11% -64.00% -
  Horiz. % 1,352.00% 1,168.00% 68.00% 44.00% 32.00% 36.00% 100.00%
P/EPS -1.27 -0.44 -0.31 -0.48 -0.65 -1.08 9.41 -
  QoQ % -188.64% -41.94% 35.42% 26.15% 39.81% -111.48% -
  Horiz. % -13.50% -4.68% -3.29% -5.10% -6.91% -11.48% 100.00%
EY -78.52 -227.08 -317.71 -209.26 -153.28 -92.44 10.63 -
  QoQ % 65.42% 28.53% -51.83% -36.52% -65.82% -969.61% -
  Horiz. % -738.66% -2,136.22% -2,988.81% -1,968.58% -1,441.96% -869.61% 100.00%
DY 0.00 0.00 409.09 290.32 257.14 176.47 0.00 -
  QoQ % 0.00% 0.00% 40.91% 12.90% 45.71% 0.00% -
  Horiz. % 0.00% 0.00% 231.82% 164.52% 145.71% 100.00% -
P/NAPS 0.37 1.52 0.62 0.80 0.75 0.36 0.73 -36.51%
  QoQ % -75.66% 145.16% -22.50% 6.67% 108.33% -50.68% -
  Horiz. % 50.68% 208.22% 84.93% 109.59% 102.74% 49.32% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers