[COMPUGT] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -52.41%
YoY- 6.93%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 9,050 6,688 6,628 4,371 4,166 3,852 2,276 150.77%
PBT -7,985 -8,808 -9,964 -7,883 -5,253 -5,156 -5,848 23.05%
Tax 50 52 52 51 52 50 52 -2.57%
NP -7,934 -8,756 -9,912 -7,832 -5,201 -5,106 -5,796 23.26%
-
NP to SH -7,506 -8,446 -9,832 -7,651 -5,020 -4,928 -5,616 21.31%
-
Tax Rate - - - - - - - -
Total Cost 16,985 15,444 16,540 12,203 9,367 8,958 8,072 64.13%
-
Net Worth 122,095 87,223 113,900 103,055 100,693 99,698 99,121 14.89%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 122,095 87,223 113,900 103,055 100,693 99,698 99,121 14.89%
NOSH 3,819,701 3,069,016 3,069,016 2,828,572 2,574,263 2,574,263 2,509,978 32.27%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -87.67% -130.92% -149.55% -179.18% -124.83% -132.55% -254.66% -
ROE -6.15% -9.68% -8.63% -7.42% -4.99% -4.94% -5.67% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.30 0.23 0.23 0.17 0.17 0.15 0.09 122.98%
EPS -0.24 -0.30 -0.36 -0.30 -0.20 -0.20 -0.24 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.03 0.04 0.04 0.04 0.04 0.04 0.00%
Adjusted Per Share Value based on latest NOSH - 2,828,572
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.15 0.11 0.11 0.07 0.07 0.06 0.04 141.17%
EPS -0.12 -0.14 -0.16 -0.13 -0.08 -0.08 -0.09 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0144 0.0188 0.017 0.0166 0.0165 0.0164 14.89%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.015 0.015 0.02 0.02 0.025 0.015 0.015 -
P/RPS 5.06 6.52 8.59 11.79 15.10 9.71 16.33 -54.17%
P/EPS -6.10 -5.16 -5.79 -6.73 -12.54 -7.59 -6.62 -5.30%
EY -16.40 -19.37 -17.26 -14.85 -7.98 -13.18 -15.11 5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.50 0.50 0.63 0.38 0.38 0.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 28/05/21 26/02/21 27/11/20 27/08/20 28/05/20 -
Price 0.015 0.015 0.025 0.02 0.025 0.035 0.015 -
P/RPS 5.06 6.52 10.74 11.79 15.10 22.65 16.33 -54.17%
P/EPS -6.10 -5.16 -7.24 -6.73 -12.54 -17.70 -6.62 -5.30%
EY -16.40 -19.37 -13.81 -14.85 -7.98 -5.65 -15.11 5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.63 0.50 0.63 0.88 0.38 0.00%

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