[COMPUGT] YoY Annual (Unaudited) Result on 31-Dec-2020 [#4]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
YoY- 6.93%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 15,466 5,510 8,983 4,371 4,590 19,262 28,077 -9.45%
PBT -8,075 -7,808 -7,382 -7,883 -8,898 -5,234 -7,614 0.98%
Tax 52 52 51 51 614 -402 198 -19.96%
NP -8,023 -7,756 -7,331 -7,832 -8,284 -5,636 -7,416 1.31%
-
NP to SH -7,600 -7,579 -6,967 -7,651 -8,221 -5,992 -6,635 2.28%
-
Tax Rate - - - - - - - -
Total Cost 23,489 13,266 16,314 12,203 12,874 24,898 35,493 -6.64%
-
Net Worth 108,420 132,360 99,065 103,055 96,222 117,385 117,385 -1.31%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 108,420 132,360 99,065 103,055 96,222 117,385 117,385 -1.31%
NOSH 5,500,370 4,583,642 3,819,701 2,828,572 2,475,495 2,347,717 2,347,717 15.23%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -51.88% -140.76% -81.61% -179.18% -180.48% -29.26% -26.41% -
ROE -7.01% -5.73% -7.03% -7.42% -8.54% -5.10% -5.65% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.29 0.12 0.27 0.17 0.19 0.82 1.20 -21.06%
EPS -0.14 -0.17 -0.21 -0.30 -0.34 -0.26 -0.28 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.03 0.03 0.04 0.04 0.05 0.05 -14.15%
Adjusted Per Share Value based on latest NOSH - 2,828,572
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.26 0.09 0.15 0.07 0.08 0.32 0.46 -9.06%
EPS -0.13 -0.13 -0.12 -0.13 -0.14 -0.10 -0.11 2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0179 0.0219 0.0164 0.017 0.0159 0.0194 0.0194 -1.33%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.015 0.01 0.015 0.02 0.02 0.025 0.03 -
P/RPS 5.26 8.01 5.51 11.79 10.48 3.05 2.51 13.11%
P/EPS -10.70 -5.82 -7.11 -6.73 -5.85 -9.80 -10.62 0.12%
EY -9.35 -17.18 -14.07 -14.85 -17.09 -10.21 -9.42 -0.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.33 0.50 0.50 0.50 0.50 0.60 3.78%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 24/02/23 25/02/22 26/02/21 24/02/20 25/02/19 26/02/18 -
Price 0.015 0.01 0.015 0.02 0.02 0.025 0.035 -
P/RPS 5.26 8.01 5.51 11.79 10.48 3.05 2.93 10.23%
P/EPS -10.70 -5.82 -7.11 -6.73 -5.85 -9.80 -12.38 -2.40%
EY -9.35 -17.18 -14.07 -14.85 -17.09 -10.21 -8.07 2.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.33 0.50 0.50 0.50 0.50 0.70 1.15%

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