[COMPUGT] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 16.2%
YoY- 20.21%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 19,262 19,650 19,434 18,584 28,077 33,976 42,374 -40.79%
PBT -5,234 -6,906 -7,140 -6,484 -7,614 -8,462 -6,588 -14.18%
Tax -402 160 160 160 198 180 180 -
NP -5,636 -6,746 -6,980 -6,324 -7,416 -8,282 -6,408 -8.18%
-
NP to SH -5,992 -5,994 -6,214 -5,560 -6,635 -7,422 -5,674 3.69%
-
Tax Rate - - - - - - - -
Total Cost 24,898 26,397 26,414 24,908 35,493 42,258 48,782 -36.05%
-
Net Worth 117,385 117,385 117,385 117,385 117,385 103,092 106,714 6.54%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 117,385 117,385 117,385 117,385 117,385 103,092 106,714 6.54%
NOSH 2,347,717 2,347,717 2,347,717 2,347,717 2,347,717 2,061,851 2,134,289 6.54%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -29.26% -34.33% -35.92% -34.03% -26.41% -24.38% -15.12% -
ROE -5.10% -5.11% -5.29% -4.74% -5.65% -7.20% -5.32% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.82 0.84 0.83 0.79 1.20 1.65 1.99 -44.53%
EPS -0.26 -0.25 -0.26 -0.24 -0.28 -0.36 -0.26 0.00%
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 0.05 0.05 0.00%
Adjusted Per Share Value based on latest NOSH - 2,347,717
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.32 0.32 0.32 0.31 0.46 0.56 0.70 -40.57%
EPS -0.10 -0.10 -0.10 -0.09 -0.11 -0.12 -0.09 7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0194 0.0194 0.0194 0.0194 0.0194 0.017 0.0176 6.68%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.025 0.025 0.03 0.025 0.03 0.025 0.035 -
P/RPS 3.05 2.99 3.62 3.16 2.51 1.52 1.76 44.13%
P/EPS -9.80 -9.79 -11.33 -10.56 -10.62 -6.94 -13.17 -17.83%
EY -10.21 -10.21 -8.82 -9.47 -9.42 -14.40 -7.60 21.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.60 0.50 0.60 0.50 0.70 -20.04%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 26/11/18 27/08/18 24/05/18 26/02/18 27/11/17 28/08/17 -
Price 0.025 0.025 0.03 0.025 0.035 0.03 0.03 -
P/RPS 3.05 2.99 3.62 3.16 2.93 1.82 1.51 59.58%
P/EPS -9.80 -9.79 -11.33 -10.56 -12.38 -8.33 -11.28 -8.92%
EY -10.21 -10.21 -8.82 -9.47 -8.07 -12.00 -8.86 9.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.60 0.50 0.70 0.60 0.60 -11.41%

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