[COMPUGT] YoY Annualized Quarter 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- 31.69%
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 7,160 6,856 6,628 2,276 13,452 18,584 35,172 -23.29%
PBT -9,844 -5,060 -9,964 -5,848 -5,848 -6,484 -7,880 3.77%
Tax 52 52 52 52 176 160 180 -18.68%
NP -9,792 -5,008 -9,912 -5,796 -5,672 -6,324 -7,700 4.08%
-
NP to SH -9,568 -4,828 -9,832 -5,616 -5,532 -5,560 -6,968 5.42%
-
Tax Rate - - - - - - - -
Total Cost 16,952 11,864 16,540 8,072 19,124 24,908 42,872 -14.32%
-
Net Worth 141,909 115,093 113,900 99,121 117,385 117,385 106,714 4.86%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 141,909 115,093 113,900 99,121 117,385 117,385 106,714 4.86%
NOSH 5,500,370 4,583,642 3,069,016 2,509,978 2,347,717 2,347,717 2,134,289 17.08%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -136.76% -73.05% -149.55% -254.66% -42.16% -34.03% -21.89% -
ROE -6.74% -4.19% -8.63% -5.67% -4.71% -4.74% -6.53% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.15 0.18 0.23 0.09 0.57 0.79 1.65 -32.93%
EPS -0.20 -0.12 -0.36 -0.24 -0.24 -0.24 -0.32 -7.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.04 0.04 0.05 0.05 0.05 -8.15%
Adjusted Per Share Value based on latest NOSH - 2,509,978
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.12 0.11 0.11 0.04 0.22 0.31 0.58 -23.08%
EPS -0.16 -0.08 -0.16 -0.09 -0.09 -0.09 -0.12 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.019 0.0188 0.0164 0.0194 0.0194 0.0176 4.93%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.01 0.01 0.02 0.015 0.025 0.025 0.035 -
P/RPS 6.61 5.60 8.59 16.33 4.36 3.16 2.12 20.85%
P/EPS -4.94 -7.95 -5.79 -6.62 -10.61 -10.56 -10.72 -12.10%
EY -20.23 -12.58 -17.26 -15.11 -9.43 -9.47 -9.33 13.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.50 0.38 0.50 0.50 0.70 -11.77%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 30/05/22 28/05/21 28/05/20 28/05/19 24/05/18 22/05/17 -
Price 0.015 0.01 0.025 0.015 0.025 0.025 0.04 -
P/RPS 9.91 5.60 10.74 16.33 4.36 3.16 2.43 26.38%
P/EPS -7.42 -7.95 -7.24 -6.62 -10.61 -10.56 -12.25 -8.01%
EY -13.48 -12.58 -13.81 -15.11 -9.43 -9.47 -8.16 8.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.33 0.63 0.38 0.50 0.50 0.80 -7.53%

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