[COMPUGT] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 5.22%
YoY- 33.71%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 14,061 6,126 9,050 4,166 5,520 19,650 33,976 -13.66%
PBT -7,688 -5,196 -7,985 -5,253 -6,192 -6,906 -8,462 -1.58%
Tax 52 50 50 52 176 160 180 -18.68%
NP -7,636 -5,145 -7,934 -5,201 -6,016 -6,746 -8,282 -1.34%
-
NP to SH -7,438 -4,976 -7,506 -5,020 -5,809 -5,994 -7,422 0.03%
-
Tax Rate - - - - - - - -
Total Cost 21,697 11,271 16,985 9,367 11,536 26,397 42,258 -10.51%
-
Net Worth 103,798 126,583 122,095 100,693 99,019 117,385 103,092 0.11%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 103,798 126,583 122,095 100,693 99,019 117,385 103,092 0.11%
NOSH 5,500,370 4,583,642 3,819,701 2,574,263 2,475,495 2,347,717 2,061,851 17.75%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -54.30% -83.98% -87.67% -124.83% -108.99% -34.33% -24.38% -
ROE -7.17% -3.93% -6.15% -4.99% -5.87% -5.11% -7.20% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.27 0.15 0.30 0.17 0.22 0.84 1.65 -26.03%
EPS -0.15 -0.12 -0.24 -0.20 -0.24 -0.25 -0.36 -13.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.03 0.04 0.04 0.04 0.05 0.05 -14.15%
Adjusted Per Share Value based on latest NOSH - 4,583,642
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.23 0.10 0.15 0.07 0.09 0.32 0.56 -13.77%
EPS -0.12 -0.08 -0.12 -0.08 -0.10 -0.10 -0.12 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0172 0.0209 0.0202 0.0166 0.0164 0.0194 0.017 0.19%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.01 0.01 0.015 0.025 0.025 0.025 0.025 -
P/RPS 3.69 6.89 5.06 15.10 11.21 2.99 1.52 15.92%
P/EPS -6.98 -8.48 -6.10 -12.54 -10.65 -9.79 -6.94 0.09%
EY -14.33 -11.79 -16.40 -7.98 -9.39 -10.21 -14.40 -0.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.33 0.38 0.63 0.63 0.50 0.50 0.00%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 26/11/21 27/11/20 27/11/19 26/11/18 27/11/17 -
Price 0.015 0.015 0.015 0.025 0.02 0.025 0.03 -
P/RPS 5.54 10.33 5.06 15.10 8.97 2.99 1.82 20.37%
P/EPS -10.47 -12.72 -6.10 -12.54 -8.52 -9.79 -8.33 3.88%
EY -9.56 -7.86 -16.40 -7.98 -11.73 -10.21 -12.00 -3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.50 0.38 0.63 0.50 0.50 0.60 3.78%

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