[COMPUGT] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -46.4%
YoY- -62.27%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 34,207 131,259 102,173 73,490 38,964 524,211 569,947 -84.69%
PBT -3,669 -7,724 -1,079 -2,328 -1,652 -8,081 -1,953 52.31%
Tax -238 4,050 4,082 -823 -344 -1,172 -1,360 -68.74%
NP -3,907 -3,674 3,003 -3,151 -1,996 -9,253 -3,313 11.63%
-
NP to SH -3,046 -1,514 2,811 -2,559 -1,748 -7,690 -2,282 21.25%
-
Tax Rate - - - - - - - -
Total Cost 38,114 134,933 99,170 76,641 40,960 533,464 573,260 -83.61%
-
Net Worth 152,299 142,899 151,361 149,275 152,950 126,783 63,136 79.96%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 152,299 142,899 151,361 149,275 152,950 126,783 63,136 79.96%
NOSH 2,175,714 2,041,428 2,162,307 2,132,500 2,185,000 2,113,055 2,104,545 2.24%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -11.42% -2.80% 2.94% -4.29% -5.12% -1.77% -0.58% -
ROE -2.00% -1.06% 1.86% -1.71% -1.14% -6.07% -3.61% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.57 6.43 4.73 3.45 1.78 24.81 27.08 -85.04%
EPS -0.14 -0.07 0.13 -0.12 -0.08 -0.36 -0.11 17.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.07 0.06 0.03 76.01%
Adjusted Per Share Value based on latest NOSH - 2,027,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.57 2.17 1.69 1.21 0.64 8.66 9.42 -84.61%
EPS -0.05 -0.03 0.05 -0.04 -0.03 -0.13 -0.04 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0252 0.0236 0.025 0.0247 0.0253 0.021 0.0104 80.50%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.05 0.055 0.05 0.07 0.08 0.09 0.09 -
P/RPS 3.18 0.86 1.06 2.03 4.49 0.36 0.33 353.46%
P/EPS -35.71 -74.16 38.46 -58.33 -100.00 -24.73 -83.00 -43.03%
EY -2.80 -1.35 2.60 -1.71 -1.00 -4.04 -1.20 76.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.71 1.00 1.14 1.50 3.00 -61.77%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 20/02/14 27/11/13 27/08/13 27/05/13 25/02/13 26/11/12 -
Price 0.05 0.055 0.055 0.065 0.075 0.09 0.09 -
P/RPS 3.18 0.86 1.16 1.89 4.21 0.36 0.33 353.46%
P/EPS -35.71 -74.16 42.31 -54.17 -93.75 -24.73 -83.00 -43.03%
EY -2.80 -1.35 2.36 -1.85 -1.07 -4.04 -1.20 76.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.79 0.93 1.07 1.50 3.00 -61.77%

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