[COMPUGT] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -11.99%
YoY- -67.66%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 28,077 33,976 42,374 35,172 79,108 83,513 100,396 -57.13%
PBT -7,614 -8,462 -6,588 -7,880 -7,445 -6,088 -4,610 39.59%
Tax 198 180 180 180 259 180 -216 -
NP -7,416 -8,282 -6,408 -7,700 -7,186 -5,908 -4,826 33.06%
-
NP to SH -6,635 -7,422 -5,674 -6,968 -6,222 -5,101 -3,850 43.60%
-
Tax Rate - - - - - - - -
Total Cost 35,493 42,258 48,782 42,872 86,294 89,421 105,222 -51.44%
-
Net Worth 117,385 103,092 106,714 106,714 106,714 127,533 128,333 -5.75%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 117,385 103,092 106,714 106,714 106,714 127,533 128,333 -5.75%
NOSH 2,347,717 2,061,851 2,134,289 2,134,289 2,134,289 2,125,555 2,138,888 6.38%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -26.41% -24.38% -15.12% -21.89% -9.08% -7.07% -4.81% -
ROE -5.65% -7.20% -5.32% -6.53% -5.83% -4.00% -3.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.20 1.65 1.99 1.65 3.71 3.93 4.69 -59.59%
EPS -0.28 -0.36 -0.26 -0.32 -1.46 -0.24 -0.18 34.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.05 0.06 0.06 -11.41%
Adjusted Per Share Value based on latest NOSH - 2,134,289
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.46 0.56 0.70 0.58 1.31 1.38 1.66 -57.39%
EPS -0.11 -0.12 -0.09 -0.12 -0.10 -0.08 -0.06 49.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0194 0.017 0.0176 0.0176 0.0176 0.0211 0.0212 -5.72%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.03 0.025 0.035 0.035 0.04 0.04 0.04 -
P/RPS 2.51 1.52 1.76 2.12 1.08 1.02 0.85 105.42%
P/EPS -10.62 -6.94 -13.17 -10.72 -13.72 -16.67 -22.22 -38.78%
EY -9.42 -14.40 -7.60 -9.33 -7.29 -6.00 -4.50 63.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.50 0.70 0.70 0.80 0.67 0.67 -7.07%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 28/08/17 22/05/17 27/02/17 07/12/16 29/08/16 -
Price 0.035 0.03 0.03 0.04 0.035 0.035 0.04 -
P/RPS 2.93 1.82 1.51 2.43 0.94 0.89 0.85 127.67%
P/EPS -12.38 -8.33 -11.28 -12.25 -12.01 -14.58 -22.22 -32.21%
EY -8.07 -12.00 -8.86 -8.16 -8.33 -6.86 -4.50 47.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.60 0.80 0.70 0.58 0.67 2.95%

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