[COMPUGT] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -58.36%
YoY- 48.65%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 50,097 104,213 127,077 123,614 301,463 697,148 619,621 -34.21%
PBT -8,435 -1,570 -32,147 -12,127 -8,987 -24,734 -7,982 0.92%
Tax 457 4,972 274 4,446 -1,094 -758 -1,235 -
NP -7,978 3,402 -31,873 -7,681 -10,081 -25,492 -9,217 -2.37%
-
NP to SH -7,134 3,661 -29,406 -4,453 -8,672 -22,870 -7,237 -0.23%
-
Tax Rate - - - - - - - -
Total Cost 58,075 100,811 158,950 131,295 311,544 722,640 628,838 -32.74%
-
Net Worth 106,714 132,899 101,437 156,036 141,925 64,274 79,666 4.98%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 106,714 132,899 101,437 156,036 141,925 64,274 79,666 4.98%
NOSH 2,134,289 2,215,000 2,028,750 2,229,090 2,027,500 2,142,500 1,991,666 1.15%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -15.93% 3.26% -25.08% -6.21% -3.34% -3.66% -1.49% -
ROE -6.69% 2.75% -28.99% -2.85% -6.11% -35.58% -9.08% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.35 4.70 6.26 5.55 14.87 32.54 31.11 -34.95%
EPS -0.33 0.17 -1.45 -0.20 -0.43 -1.07 -0.36 -1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.05 0.07 0.07 0.03 0.04 3.78%
Adjusted Per Share Value based on latest NOSH - 2,229,090
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.83 1.72 2.10 2.04 4.98 11.52 10.24 -34.18%
EPS -0.12 0.06 -0.49 -0.07 -0.14 -0.38 -0.12 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.022 0.0168 0.0258 0.0235 0.0106 0.0132 4.90%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.035 0.04 0.05 0.05 0.07 0.09 0.06 -
P/RPS 1.49 0.85 0.80 0.90 0.47 0.28 0.19 40.90%
P/EPS -10.47 24.20 -3.45 -25.03 -16.37 -8.43 -16.51 -7.30%
EY -9.55 4.13 -28.99 -4.00 -6.11 -11.86 -6.06 7.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 1.00 0.71 1.00 3.00 1.50 -11.91%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 26/08/15 26/08/14 27/08/13 13/08/12 26/08/11 -
Price 0.03 0.04 0.045 0.06 0.065 0.08 0.06 -
P/RPS 1.28 0.85 0.72 1.08 0.44 0.25 0.19 37.38%
P/EPS -8.98 24.20 -3.10 -30.03 -15.20 -7.49 -16.51 -9.64%
EY -11.14 4.13 -32.21 -3.33 -6.58 -13.34 -6.06 10.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.90 0.86 0.93 2.67 1.50 -14.15%

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