[COMPUGT] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 3,861 1,790 915 1,289 1,591 1,714 2,195 45.87% QoQ % 115.70% 95.63% -29.01% -18.98% -7.18% -21.91% - Horiz. % 175.90% 81.55% 41.69% 58.72% 72.48% 78.09% 100.00%
PBT -1,831 -2,461 -3,910 -1,163 -1,470 -1,265 -1,392 20.11% QoQ % 25.60% 37.06% -236.20% 20.88% -16.21% 9.12% - Horiz. % 131.54% 176.80% 280.89% 83.55% 105.60% 90.88% 100.00%
Tax 12 13 13 13 13 13 12 - QoQ % -7.69% 0.00% 0.00% 0.00% 0.00% 8.33% - Horiz. % 100.00% 108.33% 108.33% 108.33% 108.33% 108.33% 100.00%
NP -1,819 -2,448 -3,897 -1,150 -1,457 -1,252 -1,380 20.28% QoQ % 25.69% 37.18% -238.87% 21.07% -16.37% 9.28% - Horiz. % 131.81% 177.39% 282.39% 83.33% 105.58% 90.72% 100.00%
NP to SH -1,775 -2,392 -3,847 -1,108 -1,417 -1,207 -1,337 20.86% QoQ % 25.79% 37.82% -247.20% 21.81% -17.40% 9.72% - Horiz. % 132.76% 178.91% 287.73% 82.87% 105.98% 90.28% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 5,680 4,238 4,812 2,439 3,048 2,966 3,575 36.28% QoQ % 34.03% -11.93% 97.29% -19.98% 2.76% -17.03% - Horiz. % 158.88% 118.55% 134.60% 68.22% 85.26% 82.97% 100.00%
Net Worth 99,177 141,909 132,360 126,583 120,807 115,093 99,065 0.08% QoQ % -30.11% 7.21% 4.56% 4.78% 4.96% 16.18% - Horiz. % 100.11% 143.25% 133.61% 127.78% 121.95% 116.18% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 99,177 141,909 132,360 126,583 120,807 115,093 99,065 0.08% QoQ % -30.11% 7.21% 4.56% 4.78% 4.96% 16.18% - Horiz. % 100.11% 143.25% 133.61% 127.78% 121.95% 116.18% 100.00%
NOSH 4,958,870 4,730,316 4,412,017 4,219,462 4,026,908 3,836,446 3,302,197 31.23% QoQ % 4.83% 7.21% 4.56% 4.78% 4.96% 16.18% - Horiz. % 150.17% 143.25% 133.61% 127.78% 121.95% 116.18% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -47.11 % -136.76 % -425.90 % -89.22 % -91.58 % -73.05 % -62.87 % -17.55% QoQ % 65.55% 67.89% -377.36% 2.58% -25.37% -16.19% - Horiz. % 74.93% 217.53% 677.43% 141.91% 145.67% 116.19% 100.00%
ROE -1.79 % -1.69 % -2.91 % -0.88 % -1.17 % -1.05 % -1.35 % 20.75% QoQ % -5.92% 41.92% -230.68% 24.79% -11.43% 22.22% - Horiz. % 132.59% 125.19% 215.56% 65.19% 86.67% 77.78% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.08 0.04 0.02 0.03 0.04 0.04 0.07 9.34% QoQ % 100.00% 100.00% -33.33% -25.00% 0.00% -42.86% - Horiz. % 114.29% 57.14% 28.57% 42.86% 57.14% 57.14% 100.00%
EPS -0.04 -0.05 -0.09 -0.03 -0.04 -0.03 -0.04 - QoQ % 20.00% 44.44% -200.00% 25.00% -33.33% 25.00% - Horiz. % 100.00% 125.00% 225.00% 75.00% 100.00% 75.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0200 0.0300 0.0300 0.0300 0.0300 0.0300 0.0300 -23.74% QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.67% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,500,370 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.07 0.03 0.02 0.02 0.03 0.03 0.04 45.37% QoQ % 133.33% 50.00% 0.00% -33.33% 0.00% -25.00% - Horiz. % 175.00% 75.00% 50.00% 50.00% 75.00% 75.00% 100.00%
EPS -0.03 -0.04 -0.07 -0.02 -0.03 -0.02 -0.02 31.13% QoQ % 25.00% 42.86% -250.00% 33.33% -50.00% 0.00% - Horiz. % 150.00% 200.00% 350.00% 100.00% 150.00% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0180 0.0258 0.0241 0.0230 0.0220 0.0209 0.0180 - QoQ % -30.23% 7.05% 4.78% 4.55% 5.26% 16.11% - Horiz. % 100.00% 143.33% 133.89% 127.78% 122.22% 116.11% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.0150 0.0100 0.0100 0.0100 0.0100 0.0100 0.0150 -
P/RPS 19.27 26.43 48.22 32.73 25.31 22.38 22.57 -10.03% QoQ % -27.09% -45.19% 47.33% 29.32% 13.09% -0.84% - Horiz. % 85.38% 117.10% 213.65% 145.02% 112.14% 99.16% 100.00%
P/EPS -41.91 -19.78 -11.47 -38.08 -28.42 -31.78 -37.05 8.59% QoQ % -111.88% -72.45% 69.88% -33.99% 10.57% 14.22% - Horiz. % 113.12% 53.39% 30.96% 102.78% 76.71% 85.78% 100.00%
EY -2.39 -5.06 -8.72 -2.63 -3.52 -3.15 -2.70 -7.83% QoQ % 52.77% 41.97% -231.56% 25.28% -11.75% -16.67% - Horiz. % 88.52% 187.41% 322.96% 97.41% 130.37% 116.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.75 0.33 0.33 0.33 0.33 0.33 0.50 31.13% QoQ % 127.27% 0.00% 0.00% 0.00% 0.00% -34.00% - Horiz. % 150.00% 66.00% 66.00% 66.00% 66.00% 66.00% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 - 24/02/23 29/11/22 29/08/22 30/05/22 - -
Price 0.0150 0.0150 0.0100 0.0150 0.0100 0.0100 0.0150 -
P/RPS 19.27 39.64 48.22 49.10 25.31 22.38 22.57 -10.03% QoQ % -51.39% -17.79% -1.79% 93.99% 13.09% -0.84% - Horiz. % 85.38% 175.63% 213.65% 217.55% 112.14% 99.16% 100.00%
P/EPS -41.91 -29.66 -11.47 -57.12 -28.42 -31.78 -37.05 8.59% QoQ % -41.30% -158.59% 79.92% -100.99% 10.57% 14.22% - Horiz. % 113.12% 80.05% 30.96% 154.17% 76.71% 85.78% 100.00%
EY -2.39 -3.37 -8.72 -1.75 -3.52 -3.15 -2.70 -7.83% QoQ % 29.08% 61.35% -398.29% 50.28% -11.75% -16.67% - Horiz. % 88.52% 124.81% 322.96% 64.81% 130.37% 116.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.75 0.50 0.33 0.50 0.33 0.33 0.50 31.13% QoQ % 50.00% 51.52% -34.00% 51.52% 0.00% -34.00% - Horiz. % 150.00% 100.00% 66.00% 100.00% 66.00% 66.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Group FS Q322.pdf 
