COMPUGATES HOLDINGS BHD
KLSE (MYR): COMPUGT (5037)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.01
Today's Change
0.00 (0.00%)
Day's Change
0.01 - 0.01
Trading Volume
100
Financial
Market Cap
61 Million
NOSH
6,050 Million
Latest Quarter
30-Jun-2024 [#2]
Announcement Date
29-Aug-2024
Next Quarter
30-Sep-2024
Est. Ann. Date
29-Nov-2024
Est. Ann. Due Date
29-Nov-2024
QoQ | YoY
17.46% | 17.69%
Revenue | NP to SH
20,387.000 | -6,663.000
RPS | P/RPS
0.34 Cent | 2.97
EPS | P/E | EY
-0.11 Cent | -9.08 | -11.01%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.03 | 0.37
QoQ | YoY
4.5% | 26.96%
NP Margin | ROE
-35.01% | -4.04%
F.Y. | Ann. Date
30-Jun-2024 | 29-Aug-2024
Latest Audited Result
31-Dec-2023
Announcement Date
30-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
30-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
15,466.000 | -7,600.000
RPS | P/RPS
0.26 Cent | 3.91
EPS | P/E | EY
-0.13 Cent | -7.96 | -12.56%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.02 | 0.56
YoY
-0.28%
NP Margin | ROE
-51.88% | -7.01%
F.Y. | Ann. Date
31-Dec-2023 | 27-Feb-2024
Revenue | NP to SH
21,144.000 | -6,462.000
RPS | P/RPS
0.35 Cent | 2.86
EPS | P/E | EY
-0.11 Cent | -9.36 | -10.68%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
8.73% | 22.46%
NP Margin | ROE
-31.97% | -3.92%
F.Y. | Ann. Date
30-Jun-2024 | 29-Aug-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21,144 | 20,387 | 15,466 | 5,510 | 8,983 | 4,371 | 4,590 | 19,262 | 28,077 | 79,108 | 117,794 | 129,145 | -20.99% | |
| PBT | -6,812 | -7,188 | -8,075 | -7,808 | -7,382 | -7,883 | -8,898 | -5,234 | -7,614 | -7,445 | -4,252 | -33,891 | -14.72% | |
| Tax | 52 | 51 | 52 | 52 | 51 | 51 | 614 | -402 | 198 | 259 | 4,697 | 230 | -15.21% | |
| NP | -6,760 | -7,137 | -8,023 | -7,756 | -7,331 | -7,832 | -8,284 | -5,636 | -7,416 | -7,186 | 445 | -33,661 | -14.72% | |
| - | ||||||||||||||
| NP to SH | -6,462 | -6,663 | -7,600 | -7,579 | -6,967 | -7,651 | -8,221 | -5,992 | -6,635 | -6,222 | 1,439 | -30,756 | -14.37% | |
| - | ||||||||||||||
| Tax Rate | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Total Cost | 27,904 | 27,524 | 23,489 | 13,266 | 16,314 | 12,203 | 12,874 | 24,898 | 35,493 | 86,294 | 117,349 | 162,806 | -19.34% | |
| - | ||||||||||||||
| Net Worth | 165,011 | 165,011 | 108,420 | 132,360 | 99,065 | 103,055 | 96,222 | 117,385 | 117,385 | 106,714 | 123,342 | 127,891 | -1.81% | |
| Equity | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 165,011 | 165,011 | 108,420 | 132,360 | 99,065 | 103,055 | 96,222 | 117,385 | 117,385 | 106,714 | 123,342 | 127,891 | -1.81% | |
| NOSH | 5,500,370 | 5,500,370 | 5,500,370 | 4,583,642 | 3,819,701 | 2,828,572 | 2,475,495 | 2,347,717 | 2,347,717 | 2,134,289 | 2,055,714 | 2,131,527 | 11.10% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | -31.97% | -35.01% | -51.88% | -140.76% | -81.61% | -179.18% | -180.48% | -29.26% | -26.41% | -9.08% | 0.38% | -26.06% | - | |
| ROE | -3.92% | -4.04% | -7.01% | -5.73% | -7.03% | -7.42% | -8.54% | -5.10% | -5.65% | -5.83% | 1.17% | -24.05% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 0.38 | 0.37 | 0.29 | 0.12 | 0.27 | 0.17 | 0.19 | 0.82 | 1.20 | 3.71 | 5.73 | 6.06 | -28.64% | |
| EPS | -0.12 | -0.12 | -0.14 | -0.17 | -0.21 | -0.30 | -0.34 | -0.26 | -0.28 | -1.46 | 0.07 | -1.44 | -22.80% | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| NAPS | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | -11.48% | |
| Adjusted Per Share Value based on latest NOSH - 5,500,370 | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 0.35 | 0.34 | 0.26 | 0.09 | 0.15 | 0.07 | 0.08 | 0.32 | 0.46 | 1.31 | 1.95 | 2.13 | -20.82% | |
| EPS | -0.11 | -0.11 | -0.13 | -0.13 | -0.12 | -0.13 | -0.14 | -0.10 | -0.11 | -0.10 | 0.02 | -0.51 | -14.08% | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| NAPS | 0.0273 | 0.0273 | 0.0179 | 0.0219 | 0.0164 | 0.017 | 0.0159 | 0.0194 | 0.0194 | 0.0176 | 0.0204 | 0.0211 | -1.80% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 28/06/24 | 28/06/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
| Price | 0.015 | 0.015 | 0.015 | 0.01 | 0.015 | 0.02 | 0.02 | 0.025 | 0.03 | 0.04 | 0.045 | 0.055 | - | |
| P/RPS | 3.90 | 4.05 | 5.26 | 8.01 | 5.51 | 11.79 | 10.48 | 3.05 | 2.51 | 1.08 | 0.79 | 0.91 | 21.50% | |
| P/EPS | -12.77 | -12.38 | -10.70 | -5.82 | -7.11 | -6.73 | -5.85 | -9.80 | -10.62 | -13.72 | 64.29 | -3.81 | 12.14% | |
| EY | -7.83 | -8.08 | -9.35 | -17.18 | -14.07 | -14.85 | -17.09 | -10.21 | -9.42 | -7.29 | 1.56 | -26.23 | -10.82% | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| P/NAPS | 0.50 | 0.50 | 0.75 | 0.33 | 0.50 | 0.50 | 0.50 | 0.50 | 0.60 | 0.80 | 0.75 | 0.92 | -2.24% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 29/08/24 | 29/08/24 | 27/02/24 | 24/02/23 | 25/02/22 | 26/02/21 | 24/02/20 | 25/02/19 | 26/02/18 | 27/02/17 | 22/02/16 | 26/02/15 | - | |
| Price | 0.01 | 0.01 | 0.015 | 0.01 | 0.015 | 0.02 | 0.02 | 0.025 | 0.035 | 0.035 | 0.055 | 0.05 | - | |
| P/RPS | 2.60 | 2.70 | 5.26 | 8.01 | 5.51 | 11.79 | 10.48 | 3.05 | 2.93 | 0.94 | 0.96 | 0.83 | 22.75% | |
| P/EPS | -8.51 | -8.26 | -10.70 | -5.82 | -7.11 | -6.73 | -5.85 | -9.80 | -12.38 | -12.01 | 78.57 | -3.47 | 13.31% | |
| EY | -11.75 | -12.11 | -9.35 | -17.18 | -14.07 | -14.85 | -17.09 | -10.21 | -8.07 | -8.33 | 1.27 | -28.86 | -11.76% | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| P/NAPS | 0.33 | 0.33 | 0.75 | 0.33 | 0.50 | 0.50 | 0.50 | 0.50 | 0.70 | 0.70 | 0.92 | 0.83 | -1.11% | |
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
8 people like this. Showing 50 of 1,970 comments
Continue to monitor
quarterly results
directors plan for utilisation of company funds
directors plan for more fund raising via shares issuance
2022-03-25 10:38
Continue to monitor
the number of whistlebower99's hair
the number of whistlebower99's sugar daddy
the plan of whistlebower99 in becoming the best sugar baby for stock market overlords
2022-03-25 11:12
What exactly is this company doing, year in year out, making losses. Are they really doing anything or just scam biz
2022-07-06 20:25
Nowadays in this modern digital age, scamming is big biz especially in malaysia. One can make instant money running into hundreds or even millions of ringgit if one is smart n cunning enough n also must choose the right target.
2022-08-07 20:25
Profit/(loss) attributable to ordinary equity holders of the parent -2,392,000
https://www.bursamalaysia.com/market_information/announcements/company_announcement/announcement_details?ann_id=3357214
https://www.klsescreener.com/v2/stocks/view/5037/compugates-holdings-berhad
==================
Multi quarter, multi year losses
Directors only capable to increase company fund via shares issuance
=====================
Continue to monitor
quarterly results
directors plan for utilisation of company funds
directors plan for more fund raising via shares issuance
2023-05-31 12:47
THIS IS SUPPOSED TO BE CASH COW OF COMPUGATE 12 YEAS AGO. TILL NOW where is 20k per kg Geharu sap? Where has the $$$ gone?
Agarwood is known as “Gaharu” by the Indonesians/ Malaysians and as Chén-xīang (沉香) in Chinese.
Formation of agarwood occurs in the trunk and roots of Aquilaria trees that have been infected by a type of fungus. A dark resinous heartwood called the “Gaharu” is formed in result of the infection and is highly valued for its distinctive fragrance used for incense and perfumes.
A kilogram of unprocessed “Gaharu” heartwood can fetch as much as RM 20,000 per kilogram. Distilled “Gaharu” essential oil can command up to RM 100,000 per kilogram and the price is expected to rise due to increasing international demand.
Leaves of the tree is processed into Gaharu tea and is also highly sought after by the Chinese and Japanese for its many medicinal qualities.
In 2004 all Aquilaria species were listed in Appendix II (potentially threatened species) by the Convention on International Trade in Endangered Species of Wild Fauna and Flora.
Compugates Marketing Sdn Bhd (“CMSB”), a wholly-owned subsidiary of the Group ventured into agriculture in year 2010 through their pilot project of Gaharu cultivation in Kuala Kangsar, Perak. 25,000 Gaharu seedlings were planted and the Gaharu plants are thriving
Assuming each tree produce 1kg of sap per qtr ($10k rgt)
25,000 TREE X 10K RGT = $250m rgt
Instead of billion dollar revenue, CON-PUGATE release 16 qtrs of continuos loses.
MACC should investigate this company 25000 trees and where the billions of revenue has gone to?
if my calculation is correct, last 10 years, should see profit of billions ya.... MACC, this is where you should dig into and find out the truth
2023-10-16 11:25
Sad situation to those who fell into this trap... 😔 belongs to list of co that apply the same MO ..... sharks is an animal that has no compassion ... nobody gets out from this black hole
2024-03-03 15:19
what happened to this counter everyday is the same amount just between 0.01 0.015 0.020 cannot up to 0.03
2024-05-13 08:40
FOR NEWBIES
NOSH = 5,500,370,682 !!!
NOSH exceeded 5.5 BILLION shares due to directors frequent fund raising via share issuance to PP, ESOS, RI, etc
causing massive dilution to shareholder equity % and EPS
Multi year loss making company to 2016 to present
https://www.klsescreener.com/v2/stocks/view/5037/compugates-holdings-berhad
2024-06-26 15:45
FOR NEWBIES
HARVEST MIRACLE CAPITAL BERHAD (HM) is the latest high NOSH penny stock proposing share consolidation followed by massive fund raising via share issuance to RI.
This announcement is dated 15 July 2024.
================
List of high NOSH penny stocks with shares consolidation :-
2024 in progress - HM, MQTECH, XOX, DESTINI, VIZIONE, KGROUP
2024 completed - AEM, AT, FINTEC, TECHNAX, MLAB, BPURI,
2023 completed = JOE, ICON, MMAG, KOMARK, GOCEAN, AIM, DOLPHIN, DGB, VSOLAR, MERIDIAN, PASUKGB, EDUSPEC
2022 - YONGTAI, DIGISTA, MTRONIC, AGES, IDMENSN, KANGER, AAX, LKL, MNC, NEXGRAM, IMPIANA, FAST
BEFORE 2022 - PWORTH, PDZ, LAMBO, PASUKGB, MTOUCHE, SANICHI, VC, TRIVE, VINVEST, ICON, MLAB, NETX,.........
Retail investors trapped at high price incurred huge losses caused by share consolidation
2024-07-16 10:08
FOR NEWBIES
Profit/(loss) attributable to ordinary equity holders of the parent -1,461,000
https://www.klsescreener.com/v2/stocks/financial-report/5037/2024-06-30
https://www.bursamalaysia.com/market_information/announcements/company_announcement/announcement_details?ann_id=3478911
Continue to lose money for multi quarter, multi year
Directors continue to receive good remuneration
When company fund run low, directors can raise more fund via shares issuance
Easy job
2 months ago
FOR NEWBIES
NOSH = 5,500,370,682 !!!
PROPOSED PRIVATE PLACEMENT OF UP TO 10% OF THE TOTAL NUMBER OF ISSUED SHARES OF CHB ("PROPOSED PRIVATE PLACEMENT")
Another 10% PROPOSED PRIVATE PLACEMENT OF UP TO 10% OF THE TOTAL NUMBER OF ISSUED SHARES OF CHB ("PROPOSED PRIVATE PLACEMENT")
Another 10% new shares to be issued for private placement.
NOSH will exceed 6 Billion shares.
Shareholder equity % and EPS massively diluted.
The only road to go is share consolidation eventually.
Retailers still holding at high prices will suffer huge losses when consolidation happens.
NEW ISSUE OF SECURITIES (CHAPTER 6 OF LISTING REQUIREMENTS) : FUND RAISING | https://www.klsescreener.com/v2/announcements/view/7522489
https://www.klsescreener.com/v2/announcements/view/7876035
2 months ago
Post a Comment
Featured Posts
Latest Videos
Apps
Top Articles
2
3
BFM Podcast
4
5
BFM Podcast
6
Axcapital's investment blog
KAB - Executing its way to a record quarter. Could more Petronas contracts be coming?
7
Koon Yew Yin's Blog
CPO price is rising rapidly as shown by chart below - Koon Yew Yin
8
Mercury Securities Research
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
651158
Dream dream dreaming
2022-03-12 15:46