Highlights

[COMCORP] YoY Quarter Result on 2019-01-31 [#4]

Stock [COMCORP]: COMINTEL CORP BHD
Announcement Date 08-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 31-Jan-2019  [#4]
Profit Trend QoQ -     -586.67%    YoY -     56.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 995 88,169 106,488 109,312 85,206 82,715 113,449 -54.57%
  YoY % -98.87% -17.20% -2.58% 28.29% 3.01% -27.09% -
  Horiz. % 0.88% 77.72% 93.86% 96.35% 75.11% 72.91% 100.00%
PBT -22,599 -38,994 4,435 8,295 759 1,712 1,720 -
  YoY % 42.04% -979.23% -46.53% 992.89% -55.67% -0.47% -
  Horiz. % -1,313.90% -2,267.09% 257.85% 482.27% 44.13% 99.53% 100.00%
Tax -55 -122 201 -2,189 -51 413 -4,257 -51.54%
  YoY % 54.92% -160.70% 109.18% -4,192.16% -112.35% 109.70% -
  Horiz. % 1.29% 2.87% -4.72% 51.42% 1.20% -9.70% 100.00%
NP -22,654 -39,116 4,636 6,106 708 2,125 -2,537 44.01%
  YoY % 42.09% -943.74% -24.07% 762.43% -66.68% 183.76% -
  Horiz. % 892.94% 1,541.82% -182.74% -240.68% -27.91% -83.76% 100.00%
NP to SH -16,892 -38,796 4,842 6,297 628 2,332 -2,312 39.28%
  YoY % 56.46% -901.24% -23.11% 902.71% -73.07% 200.87% -
  Horiz. % 730.62% 1,678.03% -209.43% -272.36% -27.16% -100.87% 100.00%
Tax Rate - % - % -4.53 % 26.39 % 6.72 % -24.12 % 247.50 % -
  YoY % 0.00% 0.00% -117.17% 292.71% 127.86% -109.75% -
  Horiz. % 0.00% 0.00% -1.83% 10.66% 2.72% -9.75% 100.00%
Total Cost 23,649 127,285 101,852 103,206 84,498 80,590 115,986 -23.27%
  YoY % -81.42% 24.97% -1.31% 22.14% 4.85% -30.52% -
  Horiz. % 20.39% 109.74% 87.81% 88.98% 72.85% 69.48% 100.00%
Net Worth 7,840 98,643 132,397 111,330 97,103 95,689 99,990 -34.56%
  YoY % -92.05% -25.49% 18.92% 14.65% 1.48% -4.30% -
  Horiz. % 7.84% 98.65% 132.41% 111.34% 97.11% 95.70% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - 63,000 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 7,840 98,643 132,397 111,330 97,103 95,689 99,990 -34.56%
  YoY % -92.05% -25.49% 18.92% 14.65% 1.48% -4.30% -
  Horiz. % 7.84% 98.65% 132.41% 111.34% 97.11% 95.70% 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
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin -2,276.78 % -44.36 % 4.35 % 5.59 % 0.83 % 2.57 % -2.24 % 216.92%
  YoY % -5,032.51% -1,119.77% -22.18% 573.49% -67.70% 214.73% -
  Horiz. % 101,641.97% 1,980.36% -194.20% -249.55% -37.05% -114.73% 100.00%
ROE -215.46 % -39.33 % 3.66 % 5.66 % 0.65 % 2.44 % -2.31 % 112.88%
  YoY % -447.83% -1,174.59% -35.34% 770.77% -73.36% 205.63% -
  Horiz. % 9,327.27% 1,702.60% -158.44% -245.02% -28.14% -105.63% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 0.71 62.98 76.06 78.12 60.86 59.08 80.96 -54.57%
  YoY % -98.87% -17.20% -2.64% 28.36% 3.01% -27.03% -
  Horiz. % 0.88% 77.79% 93.95% 96.49% 75.17% 72.97% 100.00%
EPS -12.07 -27.71 3.46 4.50 0.45 1.67 -1.65 39.31%
  YoY % 56.44% -900.87% -23.11% 900.00% -73.05% 201.21% -
  Horiz. % 731.52% 1,679.39% -209.70% -272.73% -27.27% -101.21% 100.00%
DPS 0.00 45.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.0560 0.7046 0.9457 0.7956 0.6936 0.6835 0.7136 -34.56%
  YoY % -92.05% -25.49% 18.87% 14.71% 1.48% -4.22% -
  Horiz. % 7.85% 98.74% 132.53% 111.49% 97.20% 95.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,950
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 0.71 62.98 76.06 78.12 60.86 59.08 80.96 -54.57%
  YoY % -98.87% -17.20% -2.64% 28.36% 3.01% -27.03% -
  Horiz. % 0.88% 77.79% 93.95% 96.49% 75.17% 72.97% 100.00%
EPS -12.07 -27.71 3.46 4.50 0.45 1.67 -1.65 39.31%
  YoY % 56.44% -900.87% -23.11% 900.00% -73.05% 201.21% -
  Horiz. % 731.52% 1,679.39% -209.70% -272.73% -27.27% -101.21% 100.00%
DPS 0.00 45.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.0560 0.7046 0.9457 0.7956 0.6936 0.6835 0.7136 -34.56%
  YoY % -92.05% -25.49% 18.87% 14.71% 1.48% -4.22% -
  Horiz. % 7.85% 98.74% 132.53% 111.49% 97.20% 95.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.1300 0.7500 0.8600 0.6350 0.2250 0.1700 0.1350 -
P/RPS 18.29 1.19 1.13 0.82 0.37 0.29 0.17 118.01%
  YoY % 1,436.97% 5.31% 37.80% 121.62% 27.59% 70.59% -
  Horiz. % 10,758.82% 700.00% 664.71% 482.35% 217.65% 170.59% 100.00%
P/EPS -1.08 -2.71 24.87 15.18 50.16 10.21 -8.85 -29.56%
  YoY % 60.15% -110.90% 63.83% -69.74% 391.28% 215.37% -
  Horiz. % 12.20% 30.62% -281.02% -171.53% -566.78% -115.37% 100.00%
EY -92.81 -36.95 4.02 6.59 1.99 9.80 -11.30 42.02%
  YoY % -151.18% -1,019.15% -39.00% 231.16% -79.69% 186.73% -
  Horiz. % 821.33% 326.99% -35.58% -58.32% -17.61% -86.73% 100.00%
DY 0.00 60.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.32 1.06 0.91 0.80 0.32 0.25 0.19 51.72%
  YoY % 118.87% 16.48% 13.75% 150.00% 28.00% 31.58% -
  Horiz. % 1,221.05% 557.89% 478.95% 421.05% 168.42% 131.58% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 08/04/19 02/04/18 29/03/17 28/03/16 26/03/15 27/03/14 21/03/13 -
Price 0.0850 0.2550 0.9250 0.7800 0.2350 0.1650 0.1700 -
P/RPS 11.96 0.40 1.22 1.00 0.39 0.28 0.21 96.09%
  YoY % 2,890.00% -67.21% 22.00% 156.41% 39.29% 33.33% -
  Horiz. % 5,695.24% 190.48% 580.95% 476.19% 185.71% 133.33% 100.00%
P/EPS -0.70 -0.92 26.75 18.65 52.39 9.91 -11.15 -36.94%
  YoY % 23.91% -103.44% 43.43% -64.40% 428.66% 188.88% -
  Horiz. % 6.28% 8.25% -239.91% -167.26% -469.87% -88.88% 100.00%
EY -141.95 -108.67 3.74 5.36 1.91 10.10 -8.97 58.42%
  YoY % -30.62% -3,005.61% -30.22% 180.63% -81.09% 212.60% -
  Horiz. % 1,582.50% 1,211.48% -41.69% -59.75% -21.29% -112.60% 100.00%
DY 0.00 176.47 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.52 0.36 0.98 0.98 0.34 0.24 0.24 36.00%
  YoY % 322.22% -63.27% 0.00% 188.24% 41.67% 0.00% -
  Horiz. % 633.33% 150.00% 408.33% 408.33% 141.67% 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.
 


 

525  214  517  951 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.95+0.28 
 WCT-WE 0.16+0.085 
 EKOVEST-WB 0.46+0.28 
 ARMADA 0.205+0.015 
 ECONBHD 0.71+0.125 
 SAPNRG 0.325+0.015 
 GADANG 0.90+0.185 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.40+0.155 
 IRIS 0.17+0.005 
Partners & Brokers