[COMPUGT] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -46.4%
YoY- -62.27%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 50,198 63,779 65,847 73,490 385,558 306,183 324,331 -26.70%
PBT -2,305 -4,987 -6,731 -2,328 -1,422 -143 -4,246 -9.67%
Tax -108 -383 -427 -823 -901 -1,166 -599 -24.81%
NP -2,413 -5,370 -7,158 -3,151 -2,323 -1,309 -4,845 -10.95%
-
NP to SH -1,925 -4,147 -5,498 -2,559 -1,577 -762 -4,866 -14.30%
-
Tax Rate - - - - - - - -
Total Cost 52,611 69,149 73,005 76,641 387,881 307,492 329,176 -26.31%
-
Net Worth 128,333 109,131 148,023 149,275 68,528 76,199 105,782 3.27%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 128,333 109,131 148,023 149,275 68,528 76,199 105,782 3.27%
NOSH 2,138,888 2,182,631 2,114,615 2,132,500 2,284,285 1,905,000 2,115,652 0.18%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -4.81% -8.42% -10.87% -4.29% -0.60% -0.43% -1.49% -
ROE -1.50% -3.80% -3.71% -1.71% -2.30% -1.00% -4.60% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.35 2.92 3.11 3.45 16.88 16.07 15.33 -26.82%
EPS -0.09 -0.19 -0.26 -0.12 -0.07 -0.04 -0.23 -14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.05 0.07 0.07 0.03 0.04 0.05 3.08%
Adjusted Per Share Value based on latest NOSH - 2,027,500
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.83 1.05 1.09 1.21 6.37 5.06 5.36 -26.69%
EPS -0.03 -0.07 -0.09 -0.04 -0.03 -0.01 -0.08 -15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0212 0.018 0.0245 0.0247 0.0113 0.0126 0.0175 3.24%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.04 0.05 0.05 0.07 0.09 0.06 0.06 -
P/RPS 1.70 1.71 1.61 2.03 0.53 0.37 0.39 27.78%
P/EPS -44.44 -26.32 -19.23 -58.33 -130.37 -150.00 -26.09 9.27%
EY -2.25 -3.80 -5.20 -1.71 -0.77 -0.67 -3.83 -8.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.00 0.71 1.00 3.00 1.50 1.20 -9.24%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 26/08/14 27/08/13 13/08/12 26/08/11 25/08/10 -
Price 0.04 0.045 0.06 0.065 0.08 0.06 0.06 -
P/RPS 1.70 1.54 1.93 1.89 0.47 0.37 0.39 27.78%
P/EPS -44.44 -23.68 -23.08 -54.17 -115.88 -150.00 -26.09 9.27%
EY -2.25 -4.22 -4.33 -1.85 -0.86 -0.67 -3.83 -8.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.90 0.86 0.93 2.67 1.50 1.20 -9.24%

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