[COMPUGT] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -0.97%
YoY- -30.37%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 5,791 5,460 4,372 3,575 2,644 1,796 4,590 16.77%
PBT -9,709 -8,913 -7,884 -8,194 -8,136 -8,897 -8,897 6.00%
Tax 51 51 51 520 552 582 613 -80.97%
NP -9,658 -8,862 -7,833 -7,674 -7,584 -8,315 -8,284 10.78%
-
NP to SH -9,411 -8,705 -7,651 -7,629 -7,556 -8,242 -8,221 9.44%
-
Tax Rate - - - - - - - -
Total Cost 15,449 14,322 12,205 11,249 10,228 10,111 12,874 12.93%
-
Net Worth 87,223 113,900 103,055 100,693 99,698 99,121 96,222 -6.34%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 87,223 113,900 103,055 100,693 99,698 99,121 96,222 -6.34%
NOSH 3,069,016 3,069,016 2,828,572 2,574,263 2,574,263 2,509,978 2,475,495 15.42%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -166.78% -162.31% -179.16% -214.66% -286.84% -462.97% -180.48% -
ROE -10.79% -7.64% -7.42% -7.58% -7.58% -8.32% -8.54% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.20 0.19 0.17 0.14 0.11 0.07 0.19 3.48%
EPS -0.32 -0.31 -0.30 -0.30 -0.30 -0.33 -0.34 -3.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.04 0.04 0.04 0.04 0.04 -17.46%
Adjusted Per Share Value based on latest NOSH - 2,574,263
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.10 0.09 0.07 0.06 0.04 0.03 0.08 16.05%
EPS -0.16 -0.14 -0.13 -0.13 -0.12 -0.14 -0.14 9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0144 0.0188 0.017 0.0166 0.0165 0.0164 0.0159 -6.39%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.015 0.02 0.02 0.025 0.015 0.015 0.02 -
P/RPS 7.53 10.43 11.79 17.60 14.14 20.70 10.48 -19.79%
P/EPS -4.63 -6.54 -6.73 -8.25 -4.95 -4.51 -5.85 -14.44%
EY -21.58 -15.29 -14.85 -12.12 -20.21 -22.17 -17.09 16.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.50 0.63 0.38 0.38 0.50 0.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 28/05/21 26/02/21 27/11/20 27/08/20 28/05/20 24/02/20 -
Price 0.015 0.025 0.02 0.025 0.035 0.015 0.02 -
P/RPS 7.53 13.04 11.79 17.60 32.99 20.70 10.48 -19.79%
P/EPS -4.63 -8.18 -6.73 -8.25 -11.55 -4.51 -5.85 -14.44%
EY -21.58 -12.23 -14.85 -12.12 -8.66 -22.17 -17.09 16.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.50 0.63 0.88 0.38 0.50 0.00%

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