[COMPUGT] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -0.26%
YoY- -37.71%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 4,372 3,575 2,644 1,796 4,590 8,664 13,417 -52.48%
PBT -7,884 -8,194 -8,136 -8,897 -8,897 -4,697 -5,003 35.23%
Tax 51 520 552 582 613 -392 -396 -
NP -7,833 -7,674 -7,584 -8,315 -8,284 -5,089 -5,399 28.01%
-
NP to SH -7,651 -7,629 -7,556 -8,242 -8,221 -5,852 -6,013 17.33%
-
Tax Rate - - - - - - - -
Total Cost 12,205 11,249 10,228 10,111 12,874 13,753 18,816 -24.96%
-
Net Worth 103,055 100,693 99,698 99,121 96,222 99,019 95,686 5.04%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 103,055 100,693 99,698 99,121 96,222 99,019 95,686 5.04%
NOSH 2,828,572 2,574,263 2,574,263 2,509,978 2,475,495 2,475,495 2,392,162 11.76%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -179.16% -214.66% -286.84% -462.97% -180.48% -58.74% -40.24% -
ROE -7.42% -7.58% -7.58% -8.32% -8.54% -5.91% -6.28% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.17 0.14 0.11 0.07 0.19 0.35 0.56 -54.66%
EPS -0.30 -0.30 -0.30 -0.33 -0.34 -0.24 -0.25 12.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.00%
Adjusted Per Share Value based on latest NOSH - 2,509,978
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.07 0.06 0.04 0.03 0.08 0.14 0.22 -53.23%
EPS -0.13 -0.13 -0.12 -0.14 -0.14 -0.10 -0.10 19.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.017 0.0166 0.0165 0.0164 0.0159 0.0164 0.0158 4.97%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.02 0.025 0.015 0.015 0.02 0.025 0.03 -
P/RPS 11.79 17.60 14.14 20.70 10.48 7.14 5.35 68.94%
P/EPS -6.73 -8.25 -4.95 -4.51 -5.85 -10.58 -11.93 -31.60%
EY -14.85 -12.12 -20.21 -22.17 -17.09 -9.46 -8.38 46.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.38 0.38 0.50 0.63 0.75 -23.59%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 27/08/20 28/05/20 24/02/20 27/11/19 29/08/19 -
Price 0.02 0.025 0.035 0.015 0.02 0.02 0.02 -
P/RPS 11.79 17.60 32.99 20.70 10.48 5.71 3.57 120.96%
P/EPS -6.73 -8.25 -11.55 -4.51 -5.85 -8.46 -7.96 -10.54%
EY -14.85 -12.12 -8.66 -22.17 -17.09 -11.82 -12.57 11.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.88 0.38 0.50 0.50 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