[COMPUGT] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 82.68%
YoY- 50.9%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 5,510 4,595 3,305 1,714 8,983 6,788 3,344 39.37%
PBT -7,808 -3,897 -2,735 -1,265 -7,382 -5,989 -4,404 46.33%
Tax 52 38 26 13 51 38 26 58.53%
NP -7,756 -3,859 -2,709 -1,252 -7,331 -5,951 -4,378 46.25%
-
NP to SH -7,579 -3,732 -2,625 -1,207 -6,967 -5,630 -4,223 47.52%
-
Tax Rate - - - - - - - -
Total Cost 13,266 8,454 6,014 2,966 16,314 12,739 7,722 43.29%
-
Net Worth 132,360 126,583 120,807 115,093 99,065 122,095 87,223 31.95%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 132,360 126,583 120,807 115,093 99,065 122,095 87,223 31.95%
NOSH 4,583,642 4,583,642 4,583,642 4,583,642 3,819,701 3,819,701 3,069,016 30.56%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -140.76% -83.98% -81.97% -73.05% -81.61% -87.67% -130.92% -
ROE -5.73% -2.95% -2.17% -1.05% -7.03% -4.61% -4.84% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.12 0.11 0.08 0.04 0.27 0.22 0.12 0.00%
EPS -0.17 -0.09 -0.07 -0.03 -0.21 -0.18 -0.15 8.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.03 0.03 0.03 0.04 0.03 0.00%
Adjusted Per Share Value based on latest NOSH - 4,583,642
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.09 0.08 0.05 0.03 0.15 0.11 0.06 30.94%
EPS -0.13 -0.06 -0.04 -0.02 -0.12 -0.09 -0.07 50.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0219 0.0209 0.02 0.019 0.0164 0.0202 0.0144 32.14%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.01 0.01 0.01 0.01 0.015 0.015 0.015 -
P/RPS 8.01 9.18 12.18 22.38 5.51 6.75 13.04 -27.67%
P/EPS -5.82 -11.31 -15.34 -31.78 -7.11 -8.13 -10.33 -31.71%
EY -17.18 -8.84 -6.52 -3.15 -14.07 -12.30 -9.68 46.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.33 0.33 0.50 0.38 0.50 -24.13%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 29/08/22 30/05/22 25/02/22 26/11/21 27/08/21 -
Price 0.01 0.015 0.01 0.01 0.015 0.015 0.015 -
P/RPS 8.01 13.77 12.18 22.38 5.51 6.75 13.04 -27.67%
P/EPS -5.82 -16.96 -15.34 -31.78 -7.11 -8.13 -10.33 -31.71%
EY -17.18 -5.90 -6.52 -3.15 -14.07 -12.30 -9.68 46.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.33 0.33 0.50 0.38 0.50 -24.13%

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