[COMPUGT] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -35.11%
YoY- 23.31%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 14,738 25,482 62,635 93,857 94,517 102,173 569,947 -45.60%
PBT -5,180 -6,347 -4,566 -6,966 -9,213 -1,079 -1,953 17.64%
Tax 120 135 135 -558 -293 4,082 -1,360 -
NP -5,060 -6,212 -4,431 -7,524 -9,506 3,003 -3,313 7.31%
-
NP to SH -4,496 -5,567 -3,826 -5,603 -7,306 2,811 -2,282 11.95%
-
Tax Rate - - - - - - - -
Total Cost 19,798 31,694 67,066 101,381 104,023 99,170 573,260 -42.91%
-
Net Worth 117,385 103,092 127,533 107,750 150,417 151,361 63,136 10.88%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 117,385 103,092 127,533 107,750 150,417 151,361 63,136 10.88%
NOSH 2,347,717 2,061,851 2,125,555 2,155,000 2,148,823 2,162,307 2,104,545 1.83%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -34.33% -24.38% -7.07% -8.02% -10.06% 2.94% -0.58% -
ROE -3.83% -5.40% -3.00% -5.20% -4.86% 1.86% -3.61% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.63 1.24 2.95 4.36 4.40 4.73 27.08 -46.55%
EPS -0.19 -0.27 -0.18 -0.26 -0.34 0.13 -0.11 9.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.06 0.05 0.07 0.07 0.03 8.88%
Adjusted Per Share Value based on latest NOSH - 2,079,999
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.24 0.42 1.04 1.55 1.56 1.69 9.42 -45.73%
EPS -0.07 -0.09 -0.06 -0.09 -0.12 0.05 -0.04 9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0194 0.017 0.0211 0.0178 0.0249 0.025 0.0104 10.94%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.025 0.025 0.04 0.045 0.065 0.05 0.09 -
P/RPS 3.98 2.02 1.36 1.03 1.48 1.06 0.33 51.40%
P/EPS -13.05 -9.26 -22.22 -17.31 -19.12 38.46 -83.00 -26.52%
EY -7.66 -10.80 -4.50 -5.78 -5.23 2.60 -1.20 36.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.67 0.90 0.93 0.71 3.00 -25.80%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 27/11/17 07/12/16 16/11/15 27/11/14 27/11/13 26/11/12 -
Price 0.025 0.03 0.035 0.045 0.06 0.055 0.09 -
P/RPS 3.98 2.43 1.19 1.03 1.36 1.16 0.33 51.40%
P/EPS -13.05 -11.11 -19.44 -17.31 -17.65 42.31 -83.00 -26.52%
EY -7.66 -9.00 -5.14 -5.78 -5.67 2.36 -1.20 36.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.58 0.90 0.86 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