[COMPUGT] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 12.25%
YoY- 21.25%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 6,628 4,371 4,166 3,852 2,276 4,590 5,520 12.95%
PBT -9,964 -7,883 -5,253 -5,156 -5,848 -8,898 -6,192 37.28%
Tax 52 51 52 50 52 614 176 -55.60%
NP -9,912 -7,832 -5,201 -5,106 -5,796 -8,284 -6,016 39.45%
-
NP to SH -9,832 -7,651 -5,020 -4,928 -5,616 -8,221 -5,809 41.97%
-
Tax Rate - - - - - - - -
Total Cost 16,540 12,203 9,367 8,958 8,072 12,874 11,536 27.12%
-
Net Worth 113,900 103,055 100,693 99,698 99,121 96,222 99,019 9.77%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 113,900 103,055 100,693 99,698 99,121 96,222 99,019 9.77%
NOSH 3,069,016 2,828,572 2,574,263 2,574,263 2,509,978 2,475,495 2,475,495 15.38%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -149.55% -179.18% -124.83% -132.55% -254.66% -180.48% -108.99% -
ROE -8.63% -7.42% -4.99% -4.94% -5.67% -8.54% -5.87% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 0.23 0.17 0.17 0.15 0.09 0.19 0.22 3.00%
EPS -0.36 -0.30 -0.20 -0.20 -0.24 -0.34 -0.24 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.00%
Adjusted Per Share Value based on latest NOSH - 2,574,263
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 0.11 0.07 0.07 0.06 0.04 0.08 0.09 14.30%
EPS -0.16 -0.13 -0.08 -0.08 -0.09 -0.14 -0.10 36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0188 0.017 0.0166 0.0165 0.0164 0.0159 0.0164 9.52%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.02 0.02 0.025 0.015 0.015 0.02 0.025 -
P/RPS 8.59 11.79 15.10 9.71 16.33 10.48 11.21 -16.24%
P/EPS -5.79 -6.73 -12.54 -7.59 -6.62 -5.85 -10.65 -33.36%
EY -17.26 -14.85 -7.98 -13.18 -15.11 -17.09 -9.39 49.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.63 0.38 0.38 0.50 0.63 -14.26%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 26/02/21 27/11/20 27/08/20 28/05/20 24/02/20 27/11/19 -
Price 0.025 0.02 0.025 0.035 0.015 0.02 0.02 -
P/RPS 10.74 11.79 15.10 22.65 16.33 10.48 8.97 12.74%
P/EPS -7.24 -6.73 -12.54 -17.70 -6.62 -5.85 -8.52 -10.27%
EY -13.81 -14.85 -7.98 -5.65 -15.11 -17.09 -11.73 11.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.50 0.63 0.88 0.38 0.50 0.50 16.64%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment