[COMPUGT] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 23.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 735,144 440,644 456,096 481,898 446,700 60,815 446,134 39.55%
PBT 8,140 1,966 2,474 3,500 2,448 1,201 25,188 -52.93%
Tax -2,216 -1,095 -1,022 -1,354 -716 -1,843 -5,800 -47.37%
NP 5,924 871 1,452 2,146 1,732 -642 19,388 -54.66%
-
NP to SH 4,728 871 1,452 2,146 1,732 -642 19,388 -61.00%
-
Tax Rate 27.22% 55.70% 41.31% 38.69% 29.25% 153.46% 23.03% -
Total Cost 729,220 439,773 454,644 479,752 444,968 61,457 426,746 42.97%
-
Net Worth 216,714 136,297 121,544 121,007 120,073 14,748 32,679 253.38%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 216,714 136,297 121,544 121,007 120,073 14,748 32,679 253.38%
NOSH 214,909 136,093 121,000 120,561 120,277 14,826 95,413 71.91%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.81% 0.20% 0.32% 0.45% 0.39% -1.06% 4.35% -
ROE 2.18% 0.64% 1.19% 1.77% 1.44% -4.35% 59.33% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 342.07 323.78 376.94 399.71 371.39 410.17 467.58 -18.82%
EPS 2.20 0.64 1.20 1.78 1.44 -4.33 20.32 -77.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0084 1.0015 1.0045 1.0037 0.9983 0.9947 0.3425 105.55%
Adjusted Per Share Value based on latest NOSH - 120,754
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.15 7.28 7.54 7.96 7.38 1.01 7.37 39.59%
EPS 0.08 0.01 0.02 0.04 0.03 -0.01 0.32 -60.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.0225 0.0201 0.02 0.0198 0.0024 0.0054 253.31%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.13 0.12 0.16 0.16 0.14 0.01 0.18 -
P/RPS 0.04 0.04 0.04 0.04 0.04 0.00 0.00 -
P/EPS 5.91 18.75 13.33 8.99 9.72 -0.23 0.00 -
EY 16.92 5.33 7.50 11.13 10.29 -433.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.16 0.16 0.14 0.01 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 13/02/07 28/11/06 21/08/06 31/05/06 22/02/06 23/12/05 -
Price 0.12 0.12 0.13 0.14 0.14 0.17 0.01 -
P/RPS 0.04 0.04 0.03 0.04 0.04 0.04 0.00 -
P/EPS 5.45 18.75 10.83 7.87 9.72 -3.93 0.00 -
EY 18.33 5.33 9.23 12.71 10.29 -25.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.13 0.14 0.14 0.17 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