End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.015 MYR | 0.00% |
|
0.00% | 0.00% |
21/06 | Malaysian Shares End in Red Extending Week's Losses; Compugates Shares Slump 25% | MT |
05/06 | Malaysian Shares Erase Gains on Broad-Based Selling; Hong Seng Plunges Over 33% | MT |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 58.69 | 49.51 | 56.57 | 57.3 | 45.84 | 82.51 |
Enterprise Value (EV) 1 | 58.54 | 52.93 | 58.67 | 56.79 | 42.95 | 77.1 |
P/E ratio | -9.8 x | -5.85 x | -7.21 x | -7.12 x | -5.83 x | -10.7 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 3.05 x | 10.8 x | 12.9 x | 6.38 x | 8.32 x | 5.37 x |
EV / Revenue | 3.04 x | 11.5 x | 13.4 x | 6.32 x | 7.8 x | 5.02 x |
EV / EBITDA | -6.78 x | -5.87 x | -8.02 x | -10 x | -5.75 x | -10.4 x |
EV / FCF | -11.3 x | -8 x | -21 x | -0.91 x | -25.4 x | -20.4 x |
FCF Yield | -8.84% | -12.5% | -4.77% | -110% | -3.94% | -4.9% |
Price to Book | 0.55 x | 0.49 x | 0.56 x | 0.51 x | 0.41 x | 0.71 x |
Nbr of stocks (in thousands) | 23,47,718 | 24,75,496 | 28,28,572 | 38,19,702 | 45,83,642 | 55,00,371 |
Reference price 2 | 0.0250 | 0.0200 | 0.0200 | 0.0150 | 0.0100 | 0.0150 |
Announcement Date | 29/04/19 | 05/06/20 | 30/04/21 | 29/04/22 | 28/04/23 | 30/04/24 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 19.26 | 4.59 | 4.371 | 8.983 | 5.51 | 15.36 |
EBITDA 1 | -8.639 | -9.018 | -7.318 | -5.652 | -7.472 | -7.39 |
EBIT 1 | -9.465 | -9.316 | -7.613 | -5.945 | -7.765 | -7.712 |
Operating Margin | -49.14% | -202.96% | -174.17% | -66.18% | -140.93% | -50.2% |
Earnings before Tax (EBT) 1 | -5.234 | -8.898 | -7.191 | -7.382 | -7.808 | -8.075 |
Net income 1 | -5.992 | -8.221 | -7.148 | -6.967 | -7.579 | -7.6 |
Net margin | -31.11% | -179.11% | -163.53% | -77.56% | -137.55% | -49.47% |
EPS 2 | -0.002552 | -0.003417 | -0.002775 | -0.002106 | -0.001716 | -0.001400 |
Free Cash Flow 1 | -5.173 | -6.617 | -2.797 | -62.55 | -1.69 | -3.776 |
FCF margin | -26.86% | -144.16% | -64% | -696.31% | -30.68% | -24.58% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 29/04/19 | 05/06/20 | 30/04/21 | 29/04/22 | 28/04/23 | 30/04/24 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | 3.42 | 2.1 | - | - | - |
Net Cash position 1 | 0.16 | - | - | 0.5 | 2.89 | 5.41 |
Leverage (Debt/EBITDA) | - | -0.3787 x | -0.2874 x | - | - | - |
Free Cash Flow 1 | -5.17 | -6.62 | -2.8 | -62.5 | -1.69 | -3.78 |
ROE (net income / shareholders' equity) | -4.06% | -6.18% | -5.46% | -5.4% | -5.48% | -5.61% |
ROA (Net income/ Total Assets) | -3.46% | -3.4% | -2.79% | -2.17% | -2.8% | -2.72% |
Assets 1 | 173.1 | 241.9 | 256.1 | 321.2 | 270.4 | 279.4 |
Book Value Per Share 2 | 0.0500 | 0.0400 | 0.0400 | 0.0300 | 0.0200 | 0.0200 |
Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Capex 1 | 0.12 | 0.11 | 0.11 | 0.09 | 0.14 | 0.11 |
Capex / Sales | 0.6% | 2.48% | 2.4% | 0.99% | 2.45% | 0.68% |
Announcement Date | 29/04/19 | 05/06/20 | 30/04/21 | 29/04/22 | 28/04/23 | 30/04/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
0.00% | 1.75Cr | |
-24.57% | 203.13Cr | |
-28.06% | 49Cr | |
+10.64% | 18Cr | |
+10.93% | 16Cr | |
+4.65% | 15Cr | |
-2.00% | 13Cr | |
+47.71% | 13Cr | |
-.--% | 8Cr | |
+48.21% | 7.78Cr |
- Stock Market
- Equities
- COMPUGT Stock
- Financials Compugates Holdings