[COMPUGT] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 104.95%
YoY- 104.68%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 19,262 28,077 79,108 117,794 129,145 131,257 613,531 -43.81%
PBT -5,234 -7,614 -7,445 -4,252 -33,891 -7,724 -8,081 -6.98%
Tax -402 198 259 4,697 230 4,050 -1,172 -16.32%
NP -5,636 -7,416 -7,186 445 -33,661 -3,674 -9,253 -7.92%
-
NP to SH -5,992 -6,635 -6,222 1,439 -30,757 -1,514 -7,690 -4.07%
-
Tax Rate - - - - - - - -
Total Cost 24,898 35,493 86,294 117,349 162,806 134,931 622,784 -41.51%
-
Net Worth 117,385 117,385 106,714 128,036 127,570 147,127 63,503 10.77%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 117,385 117,385 106,714 128,036 127,570 147,127 63,503 10.77%
NOSH 2,347,717 2,347,717 2,134,289 2,133,939 2,126,181 2,101,818 2,116,800 1.73%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -29.26% -26.41% -9.08% 0.38% -26.06% -2.80% -1.51% -
ROE -5.10% -5.65% -5.83% 1.12% -24.11% -1.03% -12.11% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.82 1.20 3.71 5.52 6.07 6.24 28.98 -44.78%
EPS -0.26 -0.28 -0.29 0.07 -1.45 -0.07 -0.36 -5.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.06 0.06 0.07 0.03 8.88%
Adjusted Per Share Value based on latest NOSH - 2,133,939
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.32 0.46 1.31 1.95 2.13 2.17 10.14 -43.77%
EPS -0.10 -0.11 -0.10 0.02 -0.51 -0.03 -0.13 -4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0194 0.0194 0.0176 0.0212 0.0211 0.0243 0.0105 10.76%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.025 0.03 0.04 0.045 0.055 0.055 0.09 -
P/RPS 3.05 2.51 1.08 0.82 0.91 0.88 0.31 46.35%
P/EPS -9.80 -10.62 -13.72 66.73 -3.80 -76.35 -24.77 -14.31%
EY -10.21 -9.42 -7.29 1.50 -26.30 -1.31 -4.04 16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.80 0.75 0.92 0.79 3.00 -25.80%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 26/02/18 27/02/17 22/02/16 26/02/15 20/02/14 25/02/13 -
Price 0.025 0.035 0.035 0.055 0.05 0.055 0.09 -
P/RPS 3.05 2.93 0.94 1.00 0.82 0.88 0.31 46.35%
P/EPS -9.80 -12.38 -12.01 81.56 -3.46 -76.35 -24.77 -14.31%
EY -10.21 -8.07 -8.33 1.23 -28.93 -1.31 -4.04 16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.70 0.70 0.92 0.83 0.79 3.00 -25.80%

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