[COMPUGT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 67.68%
YoY- -139.12%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 29,086 28,681 34,526 38,964 43,584 184,389 207,813 -72.94%
PBT -6,645 1,249 -676 -1,652 -6,128 -531 -563 416.06%
Tax -32 4,905 -479 -344 188 -459 -493 -83.76%
NP -6,677 6,154 -1,155 -1,996 -5,940 -990 -1,056 240.78%
-
NP to SH -4,325 5,370 -811 -1,748 -5,408 -705 -846 195.88%
-
Tax Rate - -392.71% - - - - - -
Total Cost 35,763 22,527 35,681 40,960 49,524 185,379 208,869 -69.06%
-
Net Worth 147,127 150,360 141,925 152,950 63,503 71,599 64,274 73.42%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 147,127 150,360 141,925 152,950 63,503 71,599 64,274 73.42%
NOSH 2,101,818 2,148,000 2,027,500 2,185,000 2,116,800 2,386,666 2,142,500 -1.26%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -22.96% 21.46% -3.35% -5.12% -13.63% -0.54% -0.51% -
ROE -2.94% 3.57% -0.57% -1.14% -8.52% -0.98% -1.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.38 1.34 1.70 1.78 2.06 7.73 9.70 -72.65%
EPS -0.20 0.25 -0.04 -0.08 -0.25 -0.03 -0.04 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.03 0.03 0.03 75.64%
Adjusted Per Share Value based on latest NOSH - 2,185,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.48 0.47 0.57 0.64 0.72 3.05 3.43 -72.94%
EPS -0.07 0.09 -0.01 -0.03 -0.09 -0.01 -0.01 264.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0243 0.0249 0.0235 0.0253 0.0105 0.0118 0.0106 73.59%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.055 0.05 0.07 0.08 0.09 0.09 0.09 -
P/RPS 3.97 3.74 4.11 4.49 4.37 1.16 0.93 162.45%
P/EPS -26.73 20.00 -175.00 -100.00 -35.23 -304.68 -227.93 -75.94%
EY -3.74 5.00 -0.57 -1.00 -2.84 -0.33 -0.44 314.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 1.00 1.14 3.00 3.00 3.00 -58.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 27/11/13 27/08/13 27/05/13 25/02/13 26/11/12 13/08/12 -
Price 0.055 0.055 0.065 0.075 0.09 0.09 0.08 -
P/RPS 3.97 4.12 3.82 4.21 4.37 1.16 0.82 185.36%
P/EPS -26.73 22.00 -162.50 -93.75 -35.23 -304.68 -202.60 -73.98%
EY -3.74 4.55 -0.62 -1.07 -2.84 -0.33 -0.49 286.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.93 1.07 3.00 3.00 2.67 -55.49%

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