Highlights

[COMCORP] YoY Quarter 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 -     195.84%    YoY -     894.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 1 767 87,358 103,716 83,334 73,345 69,770 -84.40%
  YoY % -99.87% -99.12% -15.77% 24.46% 13.62% 5.12% -
  Horiz. % 0.00% 1.10% 125.21% 148.65% 119.44% 105.12% 100.00%
PBT 16,794 -2,415 3,127 5,992 1,699 -1,034 -3,983 -
  YoY % 795.40% -177.23% -47.81% 252.68% 264.31% 74.04% -
  Horiz. % -421.64% 60.63% -78.51% -150.44% -42.66% 25.96% 100.00%
Tax -1,129 0 -747 -779 -70 -17 -40 74.45%
  YoY % 0.00% 0.00% 4.11% -1,012.86% -311.76% 57.50% -
  Horiz. % 2,822.50% -0.00% 1,867.50% 1,947.50% 175.00% 42.50% 100.00%
NP 15,665 -2,415 2,380 5,213 1,629 -1,051 -4,023 -
  YoY % 748.65% -201.47% -54.34% 220.01% 255.00% 73.88% -
  Horiz. % -389.39% 60.03% -59.16% -129.58% -40.49% 26.12% 100.00%
NP to SH 16,190 -2,039 2,513 5,361 1,856 -817 -3,973 -
  YoY % 894.02% -181.14% -53.12% 188.85% 327.17% 79.44% -
  Horiz. % -407.50% 51.32% -63.25% -134.94% -46.72% 20.56% 100.00%
Tax Rate 6.72 % - % 23.89 % 13.00 % 4.12 % - % - % -
  YoY % 0.00% 0.00% 83.77% 215.53% 0.00% 0.00% -
  Horiz. % 163.11% 0.00% 579.85% 315.53% 100.00% - -
Total Cost -15,664 3,182 84,978 98,503 81,705 74,396 73,793 -
  YoY % -592.27% -96.26% -13.73% 20.56% 9.82% 0.82% -
  Horiz. % -21.23% 4.31% 115.16% 133.49% 110.72% 100.82% 100.00%
Net Worth 30,533 32,690 134,680 117,936 98,853 95,354 95,997 -17.37%
  YoY % -6.60% -75.73% 14.20% 19.30% 3.67% -0.67% -
  Horiz. % 31.81% 34.05% 140.29% 122.85% 102.98% 99.33% 100.00%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 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
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 30,533 32,690 134,680 117,936 98,853 95,354 95,997 -17.37%
  YoY % -6.60% -75.73% 14.20% 19.30% 3.67% -0.67% -
  Horiz. % 31.81% 34.05% 140.29% 122.85% 102.98% 99.33% 100.00%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 -
  YoY % 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 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 1,566,500.00 % -314.86 % 2.72 % 5.03 % 1.95 % -1.43 % -5.77 % -
  YoY % 497,622.75% -11,675.73% -45.92% 157.95% 236.36% 75.22% -
  Horiz. % -27,149,046.00% 5,456.85% -47.14% -87.18% -33.80% 24.78% 100.00%
ROE 53.02 % -6.24 % 1.87 % 4.55 % 1.88 % -0.86 % -4.14 % -
  YoY % 949.68% -433.69% -58.90% 142.02% 318.60% 79.23% -
  Horiz. % -1,280.68% 150.72% -45.17% -109.90% -45.41% 20.77% 100.00%
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 0.00 0.55 62.40 74.08 59.52 52.39 49.84 -
  YoY % 0.00% -99.12% -15.77% 24.46% 13.61% 5.12% -
  Horiz. % 0.00% 1.10% 125.20% 148.64% 119.42% 105.12% 100.00%
EPS 11.56 -1.46 1.80 3.83 1.33 -0.58 -2.84 -
  YoY % 891.78% -181.11% -53.00% 187.97% 329.31% 79.58% -
  Horiz. % -407.04% 51.41% -63.38% -134.86% -46.83% 20.42% 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 0.2181 0.2335 0.9620 0.8424 0.7061 0.6811 0.6857 -17.37%
  YoY % -6.60% -75.73% 14.20% 19.30% 3.67% -0.67% -
  Horiz. % 31.81% 34.05% 140.29% 122.85% 102.98% 99.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 0.00 0.55 62.40 74.08 59.52 52.39 49.84 -
  YoY % 0.00% -99.12% -15.77% 24.46% 13.61% 5.12% -
  Horiz. % 0.00% 1.10% 125.20% 148.64% 119.42% 105.12% 100.00%
EPS 11.56 -1.46 1.80 3.83 1.33 -0.58 -2.84 -
  YoY % 891.78% -181.11% -53.00% 187.97% 329.31% 79.58% -
  Horiz. % -407.04% 51.41% -63.38% -134.86% -46.83% 20.42% 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 0.2181 0.2335 0.9620 0.8424 0.7061 0.6811 0.6857 -17.37%
  YoY % -6.60% -75.73% 14.20% 19.30% 3.67% -0.67% -
  Horiz. % 31.81% 34.05% 140.29% 122.85% 102.98% 99.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.0950 0.2100 0.7950 0.7050 0.2250 0.2250 0.1600 -
P/RPS 13,300.00 38.33 1.27 0.95 0.38 0.43 0.32 488.07%
  YoY % 34,598.67% 2,918.11% 33.68% 150.00% -11.63% 34.38% -
  Horiz. % 4,156,250.00% 11,978.13% 396.88% 296.88% 118.75% 134.38% 100.00%
P/EPS 0.82 -14.42 44.29 18.41 16.97 -38.56 -5.64 -
  YoY % 105.69% -132.56% 140.58% 8.49% 144.01% -583.69% -
  Horiz. % -14.54% 255.67% -785.28% -326.42% -300.89% 683.69% 100.00%
EY 121.73 -6.94 2.26 5.43 5.89 -2.59 -17.74 -
  YoY % 1,854.03% -407.08% -58.38% -7.81% 327.41% 85.40% -
  Horiz. % -686.19% 39.12% -12.74% -30.61% -33.20% 14.60% 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 0.44 0.90 0.83 0.84 0.32 0.33 0.23 11.41%
  YoY % -51.11% 8.43% -1.19% 162.50% -3.03% 43.48% -
  Horiz. % 191.30% 391.30% 360.87% 365.22% 139.13% 143.48% 100.00%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 28/06/19 28/06/18 22/06/17 28/06/16 25/06/15 26/06/14 25/06/13 -
Price 0.0800 0.1750 1.0700 0.7900 0.2200 0.2900 0.1700 -
P/RPS 11,200.00 31.94 1.71 1.07 0.37 0.55 0.34 465.73%
  YoY % 34,965.75% 1,767.84% 59.81% 189.19% -32.73% 61.76% -
  Horiz. % 3,294,117.50% 9,394.12% 502.94% 314.71% 108.82% 161.76% 100.00%
P/EPS 0.69 -12.02 59.61 20.63 16.59 -49.69 -5.99 -
  YoY % 105.74% -120.16% 188.95% 24.35% 133.39% -729.55% -
  Horiz. % -11.52% 200.67% -995.16% -344.41% -276.96% 829.55% 100.00%
EY 144.55 -8.32 1.68 4.85 6.03 -2.01 -16.69 -
  YoY % 1,837.38% -595.24% -65.36% -19.57% 400.00% 87.96% -
  Horiz. % -866.09% 49.85% -10.07% -29.06% -36.13% 12.04% 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 0.37 0.75 1.11 0.94 0.31 0.43 0.25 6.75%
  YoY % -50.67% -32.43% 18.09% 203.23% -27.91% 72.00% -
  Horiz. % 148.00% 300.00% 444.00% 376.00% 124.00% 172.00% 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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
4. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
5. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
6. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
7. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
8. Azmin, 10 MPs to join PPBM amid signs of about-turn by PKR over support for Dr M save malaysia!!!
Partners & Brokers