[COMPUGT] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -667.09%
YoY- 73.94%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 23,937 34,628 29,086 43,584 146,757 160,493 143,462 -25.79%
PBT 2,714 -24,678 -6,645 -6,128 -22,600 -7,417 -94,390 -
Tax 5,255 523 -32 188 376 41 -159 -
NP 7,969 -24,155 -6,677 -5,940 -22,224 -7,376 -94,549 -
-
NP to SH 7,042 -23,450 -4,325 -5,408 -20,751 -6,154 -94,271 -
-
Tax Rate -193.63% - - - - - - -
Total Cost 15,968 58,783 35,763 49,524 168,981 167,869 238,011 -36.24%
-
Net Worth 128,036 127,570 147,127 63,503 63,850 84,882 106,618 3.09%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 128,036 127,570 147,127 63,503 63,850 84,882 106,618 3.09%
NOSH 2,133,939 2,126,181 2,101,818 2,116,800 2,128,350 2,122,069 2,132,375 0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 33.29% -69.76% -22.96% -13.63% -15.14% -4.60% -65.91% -
ROE 5.50% -18.38% -2.94% -8.52% -32.50% -7.25% -88.42% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.12 1.63 1.38 2.06 6.90 7.56 6.73 -25.82%
EPS 0.33 -1.10 -0.20 -0.25 -0.97 -0.29 -4.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.07 0.03 0.03 0.04 0.05 3.08%
Adjusted Per Share Value based on latest NOSH - 2,116,800
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.40 0.57 0.48 0.72 2.43 2.65 2.37 -25.65%
EPS 0.12 -0.39 -0.07 -0.09 -0.34 -0.10 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0212 0.0211 0.0243 0.0105 0.0106 0.014 0.0176 3.14%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.045 0.055 0.055 0.09 0.06 0.06 0.06 -
P/RPS 4.01 3.38 3.97 4.37 0.87 0.79 0.89 28.50%
P/EPS 13.64 -4.99 -26.73 -35.23 -6.15 -20.69 -1.36 -
EY 7.33 -20.05 -3.74 -2.84 -16.25 -4.83 -73.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.92 0.79 3.00 2.00 1.50 1.20 -7.53%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 26/02/15 20/02/14 25/02/13 20/02/12 21/02/11 22/02/10 -
Price 0.055 0.05 0.055 0.09 0.10 0.06 0.06 -
P/RPS 4.90 3.07 3.97 4.37 1.45 0.79 0.89 32.86%
P/EPS 16.67 -4.53 -26.73 -35.23 -10.26 -20.69 -1.36 -
EY 6.00 -22.06 -3.74 -2.84 -9.75 -4.83 -73.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.83 0.79 3.00 3.33 1.50 1.20 -4.32%

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