[COMPUGT] QoQ Annualized Quarter 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- 9.75%
YoY- -114.85%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 141,928 129,145 126,022 131,694 136,828 131,259 136,230 2.77%
PBT -11,732 -33,891 -12,284 -13,462 -14,676 -7,724 -1,438 305.78%
Tax -732 230 -390 -854 -952 4,050 5,442 -
NP -12,464 -33,661 -12,674 -14,316 -15,628 -3,674 4,004 -
-
NP to SH -10,096 -30,756 -9,741 -10,996 -12,184 -1,514 3,748 -
-
Tax Rate - - - - - - - -
Total Cost 154,392 162,806 138,697 146,010 152,456 134,933 132,226 10.89%
-
Net Worth 126,199 127,891 150,417 148,023 152,299 142,899 151,361 -11.42%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 126,199 127,891 150,417 148,023 152,299 142,899 151,361 -11.42%
NOSH 2,103,333 2,131,527 2,148,823 2,114,615 2,175,714 2,041,428 2,162,307 -1.82%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -8.78% -26.06% -10.06% -10.87% -11.42% -2.80% 2.94% -
ROE -8.00% -24.05% -6.48% -7.43% -8.00% -1.06% 2.48% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.75 6.06 5.86 6.23 6.29 6.43 6.30 4.71%
EPS -0.48 -1.44 -0.45 -0.52 -0.56 -0.07 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.07 0.07 0.07 0.07 0.07 -9.77%
Adjusted Per Share Value based on latest NOSH - 2,229,090
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.35 2.13 2.08 2.18 2.26 2.17 2.25 2.94%
EPS -0.17 -0.51 -0.16 -0.18 -0.20 -0.03 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0211 0.0249 0.0245 0.0252 0.0236 0.025 -11.26%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.045 0.055 0.065 0.05 0.05 0.055 0.05 -
P/RPS 0.67 0.91 1.11 0.80 0.80 0.86 0.79 -10.41%
P/EPS -9.38 -3.81 -14.34 -9.62 -8.93 -74.16 28.85 -
EY -10.67 -26.23 -6.97 -10.40 -11.20 -1.35 3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.92 0.93 0.71 0.71 0.79 0.71 3.72%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 26/02/15 27/11/14 26/08/14 26/05/14 20/02/14 27/11/13 -
Price 0.05 0.05 0.06 0.06 0.05 0.055 0.055 -
P/RPS 0.74 0.83 1.02 0.96 0.80 0.86 0.87 -10.23%
P/EPS -10.42 -3.47 -13.24 -11.54 -8.93 -74.16 31.73 -
EY -9.60 -28.86 -7.56 -8.67 -11.20 -1.35 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.83 0.86 0.86 0.71 0.79 0.79 3.35%

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