[COMPUGT] QoQ TTM 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- 0.4%
YoY- 62.08%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 126,500 131,257 145,755 301,463 474,750 613,531 716,704 -68.56%
PBT -9,741 -7,724 -7,207 -8,987 -8,874 -8,081 -24,553 -46.03%
Tax 4,156 4,050 4,270 -1,094 -1,108 -1,172 -984 -
NP -5,585 -3,674 -2,937 -10,081 -9,982 -9,253 -25,537 -63.73%
-
NP to SH -2,812 -1,514 -2,597 -8,672 -8,707 -7,690 -23,033 -75.42%
-
Tax Rate - - - - - - - -
Total Cost 132,085 134,931 148,692 311,544 484,732 622,784 742,241 -68.39%
-
Net Worth 152,299 147,127 150,360 141,925 152,950 63,503 71,599 65.47%
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 152,299 147,127 150,360 141,925 152,950 63,503 71,599 65.47%
NOSH 2,175,714 2,101,818 2,148,000 2,027,500 2,185,000 2,116,800 2,386,666 -5.98%
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 -4.42% -2.80% -2.02% -3.34% -2.10% -1.51% -3.56% -
ROE -1.85% -1.03% -1.73% -6.11% -5.69% -12.11% -32.17% -
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 5.81 6.24 6.79 14.87 21.73 28.98 30.03 -66.58%
EPS -0.13 -0.07 -0.12 -0.43 -0.40 -0.36 -0.97 -73.84%
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 0.03 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 2.09 2.17 2.41 4.98 7.85 10.14 11.85 -68.58%
EPS -0.05 -0.03 -0.04 -0.14 -0.14 -0.13 -0.38 -74.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0252 0.0243 0.0249 0.0235 0.0253 0.0105 0.0118 65.91%
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 0.86 0.88 0.74 0.47 0.37 0.31 0.30 101.92%
P/EPS -38.69 -76.35 -41.36 -16.37 -20.08 -24.77 -9.33 158.33%
EY -2.58 -1.31 -2.42 -6.11 -4.98 -4.04 -10.72 -61.34%
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 3.00 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 0.86 0.88 0.81 0.44 0.35 0.31 0.30 101.92%
P/EPS -38.69 -76.35 -45.49 -15.20 -18.82 -24.77 -9.33 158.33%
EY -2.58 -1.31 -2.20 -6.58 -5.31 -4.04 -10.72 -61.34%
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 3.00 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