[COMPUGT] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 67.17%
YoY- 17.14%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 18,584 35,172 105,400 141,928 136,828 155,856 710,980 -45.50%
PBT -6,484 -7,880 -5,276 -11,732 -14,676 -6,608 -3,436 11.15%
Tax 160 180 -228 -732 -952 -1,376 -1,632 -
NP -6,324 -7,700 -5,504 -12,464 -15,628 -7,984 -5,068 3.75%
-
NP to SH -5,560 -6,968 -4,156 -10,096 -12,184 -6,992 -2,924 11.29%
-
Tax Rate - - - - - - - -
Total Cost 24,908 42,872 110,904 154,392 152,456 163,840 716,048 -42.85%
-
Net Worth 117,385 106,714 124,679 126,199 152,299 152,950 74,199 7.94%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 117,385 106,714 124,679 126,199 152,299 152,950 74,199 7.94%
NOSH 2,347,717 2,134,289 2,077,999 2,103,333 2,175,714 2,185,000 2,473,333 -0.86%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -34.03% -21.89% -5.22% -8.78% -11.42% -5.12% -0.71% -
ROE -4.74% -6.53% -3.33% -8.00% -8.00% -4.57% -3.94% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.79 1.65 5.07 6.75 6.29 7.13 28.75 -45.05%
EPS -0.24 -0.32 -0.20 -0.48 -0.56 -0.32 -0.12 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.06 0.06 0.07 0.07 0.03 8.88%
Adjusted Per Share Value based on latest NOSH - 2,103,333
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.31 0.58 1.74 2.35 2.26 2.58 11.75 -45.42%
EPS -0.09 -0.12 -0.07 -0.17 -0.20 -0.12 -0.05 10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0194 0.0176 0.0206 0.0209 0.0252 0.0253 0.0123 7.88%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.025 0.035 0.045 0.045 0.05 0.08 0.09 -
P/RPS 3.16 2.12 0.89 0.67 0.80 1.12 0.31 47.22%
P/EPS -10.56 -10.72 -22.50 -9.38 -8.93 -25.00 -76.13 -28.04%
EY -9.47 -9.33 -4.44 -10.67 -11.20 -4.00 -1.31 39.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.70 0.75 0.75 0.71 1.14 3.00 -25.80%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 22/05/17 30/05/16 25/05/15 26/05/14 27/05/13 23/05/12 -
Price 0.025 0.04 0.04 0.05 0.05 0.075 0.08 -
P/RPS 3.16 2.43 0.79 0.74 0.80 1.05 0.28 49.74%
P/EPS -10.56 -12.25 -20.00 -10.42 -8.93 -23.44 -67.67 -26.61%
EY -9.47 -8.16 -5.00 -9.60 -11.20 -4.27 -1.48 36.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.80 0.67 0.83 0.71 1.07 2.67 -24.35%

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