[COMPUGT] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -153.86%
YoY- 80.31%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 79,108 117,794 129,145 131,259 524,211 617,773 637,860 -29.35%
PBT -7,445 -4,252 -33,891 -7,724 -8,081 -23,455 -12,139 -7.81%
Tax 259 4,697 230 4,050 -1,172 -1,023 -709 -
NP -7,186 445 -33,661 -3,674 -9,253 -24,478 -12,848 -9.22%
-
NP to SH -6,222 1,439 -30,756 -1,514 -7,690 -22,055 -11,911 -10.24%
-
Tax Rate - - - - - - - -
Total Cost 86,294 117,349 162,806 134,933 533,464 642,251 650,708 -28.56%
-
Net Worth 106,714 123,342 127,891 142,899 126,783 63,929 84,785 3.90%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 106,714 123,342 127,891 142,899 126,783 63,929 84,785 3.90%
NOSH 2,134,289 2,055,714 2,131,527 2,041,428 2,113,055 2,130,970 2,119,642 0.11%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -9.08% 0.38% -26.06% -2.80% -1.77% -3.96% -2.01% -
ROE -5.83% 1.17% -24.05% -1.06% -6.07% -34.50% -14.05% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.71 5.73 6.06 6.43 24.81 28.99 30.09 -29.42%
EPS -1.46 0.07 -1.44 -0.07 -0.36 -1.03 -0.56 17.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.06 0.07 0.06 0.03 0.04 3.78%
Adjusted Per Share Value based on latest NOSH - 2,101,818
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.31 1.95 2.13 2.17 8.66 10.21 10.54 -29.33%
EPS -0.10 0.02 -0.51 -0.03 -0.13 -0.36 -0.20 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.0204 0.0211 0.0236 0.021 0.0106 0.014 3.88%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.04 0.045 0.055 0.055 0.09 0.06 0.06 -
P/RPS 1.08 0.79 0.91 0.86 0.36 0.21 0.20 32.42%
P/EPS -13.72 64.29 -3.81 -74.16 -24.73 -5.80 -10.68 4.25%
EY -7.29 1.56 -26.23 -1.35 -4.04 -17.25 -9.37 -4.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.75 0.92 0.79 1.50 2.00 1.50 -9.93%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 22/02/16 26/02/15 20/02/14 25/02/13 20/02/12 21/02/11 -
Price 0.035 0.055 0.05 0.055 0.09 0.10 0.06 -
P/RPS 0.94 0.96 0.83 0.86 0.36 0.34 0.20 29.39%
P/EPS -12.01 78.57 -3.47 -74.16 -24.73 -9.66 -10.68 1.97%
EY -8.33 1.27 -28.86 -1.35 -4.04 -10.35 -9.37 -1.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.92 0.83 0.79 1.50 3.33 1.50 -11.91%

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