Highlights

[COMPUGT] YoY Quarter Result on 2011-09-30 [#3]

Stock [COMPUGT]: COMPUGATES HOLDINGS BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     54.64%    YoY -     -68.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 28,670 28,681 184,389 164,833 152,945 173,970 183,438 -26.60%
  YoY % -0.04% -84.45% 11.86% 7.77% -12.09% -5.16% -
  Horiz. % 15.63% 15.64% 100.52% 89.86% 83.38% 94.84% 100.00%
PBT -2,482 1,249 -531 -712 -422 851 569 -
  YoY % -298.72% 335.22% 25.42% -68.72% -149.59% 49.56% -
  Horiz. % -436.20% 219.51% -93.32% -125.13% -74.17% 149.56% 100.00%
Tax 134 4,905 -459 -233 -110 -480 -630 -
  YoY % -97.27% 1,168.63% -97.00% -111.82% 77.08% 23.81% -
  Horiz. % -21.27% -778.57% 72.86% 36.98% 17.46% 76.19% 100.00%
NP -2,348 6,154 -990 -945 -532 371 -61 83.70%
  YoY % -138.15% 721.62% -4.76% -77.63% -243.40% 708.20% -
  Horiz. % 3,849.18% -10,088.52% 1,622.95% 1,549.18% 872.13% -608.20% 100.00%
NP to SH -1,809 5,370 -705 -542 -321 75 -140 53.16%
  YoY % -133.69% 861.70% -30.07% -68.85% -528.00% 153.57% -
  Horiz. % 1,292.14% -3,835.71% 503.57% 387.14% 229.29% -53.57% 100.00%
Tax Rate - % -392.71 % - % - % - % 56.40 % 110.72 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -49.06% -
  Horiz. % 0.00% -354.69% 0.00% 0.00% 0.00% 50.94% 100.00%
Total Cost 31,018 22,527 185,379 165,778 153,477 173,599 183,499 -25.63%
  YoY % 37.69% -87.85% 11.82% 8.01% -11.59% -5.40% -
  Horiz. % 16.90% 12.28% 101.02% 90.34% 83.64% 94.60% 100.00%
Net Worth 158,287 150,360 71,599 108,399 128,399 279,000 126,000 3.87%
  YoY % 5.27% 110.00% -33.95% -15.58% -53.98% 121.43% -
  Horiz. % 125.62% 119.33% 56.83% 86.03% 101.90% 221.43% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 158,287 150,360 71,599 108,399 128,399 279,000 126,000 3.87%
  YoY % 5.27% 110.00% -33.95% -15.58% -53.98% 121.43% -
  Horiz. % 125.62% 119.33% 56.83% 86.03% 101.90% 221.43% 100.00%
NOSH 2,261,250 2,148,000 2,386,666 2,710,000 3,210,000 3,100,000 1,400,000 8.31%
  YoY % 5.27% -10.00% -11.93% -15.58% 3.55% 121.43% -
  Horiz. % 161.52% 153.43% 170.48% 193.57% 229.29% 221.43% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -8.19 % 21.46 % -0.54 % -0.57 % -0.35 % 0.21 % -0.03 % 154.59%
  YoY % -138.16% 4,074.07% 5.26% -62.86% -266.67% 800.00% -
  Horiz. % 27,300.00% -71,533.33% 1,800.00% 1,900.00% 1,166.67% -700.00% 100.00%
ROE -1.14 % 3.57 % -0.98 % -0.50 % -0.25 % 0.03 % -0.11 % 47.63%
  YoY % -131.93% 464.29% -96.00% -100.00% -933.33% 127.27% -
  Horiz. % 1,036.36% -3,245.45% 890.91% 454.55% 227.27% -27.27% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.27 1.34 7.73 6.08 4.76 5.61 13.10 -32.21%
  YoY % -5.22% -82.66% 27.14% 27.73% -15.15% -57.18% -
  Horiz. % 9.69% 10.23% 59.01% 46.41% 36.34% 42.82% 100.00%
EPS -0.08 0.25 -0.03 -0.02 -0.01 0.00 -0.01 41.40%
  YoY % -132.00% 933.33% -50.00% -100.00% 0.00% 0.00% -
  Horiz. % 800.00% -2,500.00% 300.00% 200.00% 100.00% -0.00% 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 0.0700 0.0700 0.0300 0.0400 0.0400 0.0900 0.0900 -4.10%
  YoY % 0.00% 133.33% -25.00% 0.00% -55.56% 0.00% -
  Horiz. % 77.78% 77.78% 33.33% 44.44% 44.44% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,828,572
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.01 1.01 6.52 5.83 5.41 6.15 6.49 -26.65%
  YoY % 0.00% -84.51% 11.84% 7.76% -12.03% -5.24% -
  Horiz. % 15.56% 15.56% 100.46% 89.83% 83.36% 94.76% 100.00%
EPS -0.06 0.19 -0.02 -0.02 -0.01 0.00 0.00 -
  YoY % -131.58% 1,050.00% 0.00% -100.00% 0.00% 0.00% -
  Horiz. % 600.00% -1,900.00% 200.00% 200.00% 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 0.0560 0.0532 0.0253 0.0383 0.0454 0.0986 0.0445 3.90%
  YoY % 5.26% 110.28% -33.94% -15.64% -53.96% 121.57% -
  Horiz. % 125.84% 119.55% 56.85% 86.07% 102.02% 221.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.0650 0.0500 0.0900 0.0600 0.0600 0.0600 0.1100 -
P/RPS 5.13 3.74 1.16 0.99 1.26 1.07 0.84 35.18%
  YoY % 37.17% 222.41% 17.17% -21.43% 17.76% 27.38% -
  Horiz. % 610.71% 445.24% 138.10% 117.86% 150.00% 127.38% 100.00%
P/EPS -81.25 20.00 -304.68 -300.00 -600.00 2,480.00 -1,100.00 -35.21%
  YoY % -506.25% 106.56% -1.56% 50.00% -124.19% 325.45% -
  Horiz. % 7.39% -1.82% 27.70% 27.27% 54.55% -225.45% 100.00%
EY -1.23 5.00 -0.33 -0.33 -0.17 0.04 -0.09 54.59%
  YoY % -124.60% 1,615.15% 0.00% -94.12% -525.00% 144.44% -
  Horiz. % 1,366.67% -5,555.56% 366.67% 366.67% 188.89% -44.44% 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 0.93 0.71 3.00 1.50 1.50 0.67 1.22 -4.42%
  YoY % 30.99% -76.33% 100.00% 0.00% 123.88% -45.08% -
  Horiz. % 76.23% 58.20% 245.90% 122.95% 122.95% 54.92% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 26/11/12 25/11/11 22/11/10 25/11/09 21/11/08 -
Price 0.0600 0.0550 0.0900 0.0900 0.0600 0.0600 0.1300 -
P/RPS 4.73 4.12 1.16 1.48 1.26 1.07 0.99 29.76%
  YoY % 14.81% 255.17% -21.62% 17.46% 17.76% 8.08% -
  Horiz. % 477.78% 416.16% 117.17% 149.49% 127.27% 108.08% 100.00%
P/EPS -75.00 22.00 -304.68 -450.00 -600.00 2,480.00 -1,300.00 -37.83%
  YoY % -440.91% 107.22% 32.29% 25.00% -124.19% 290.77% -
  Horiz. % 5.77% -1.69% 23.44% 34.62% 46.15% -190.77% 100.00%
EY -1.33 4.55 -0.33 -0.22 -0.17 0.04 -0.08 59.72%
  YoY % -129.23% 1,478.79% -50.00% -29.41% -525.00% 150.00% -
  Horiz. % 1,662.50% -5,687.50% 412.50% 275.00% 212.50% -50.00% 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 0.86 0.79 3.00 2.25 1.50 0.67 1.44 -8.23%
  YoY % 8.86% -73.67% 33.33% 50.00% 123.88% -53.47% -
  Horiz. % 59.72% 54.86% 208.33% 156.25% 104.17% 46.53% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+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