[COMPUGT] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 481,898 446,700 60,815 446,134 0 0 0 -
PBT 3,500 2,448 1,201 25,188 0 0 0 -
Tax -1,354 -716 -1,843 -5,800 0 0 0 -
NP 2,146 1,732 -642 19,388 0 0 0 -
-
NP to SH 2,146 1,732 -642 19,388 0 0 0 -
-
Tax Rate 38.69% 29.25% 153.46% 23.03% - - - -
Total Cost 479,752 444,968 61,457 426,746 0 0 0 -
-
Net Worth 121,007 120,073 14,748 32,679 127,897 0 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 121,007 120,073 14,748 32,679 127,897 0 0 -
NOSH 120,561 120,277 14,826 95,413 128,578 128,575 128,606 -4.22%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.45% 0.39% -1.06% 4.35% 0.00% 0.00% 0.00% -
ROE 1.77% 1.44% -4.35% 59.33% 0.00% 0.00% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 399.71 371.39 410.17 467.58 0.00 0.00 0.00 -
EPS 1.78 1.44 -4.33 20.32 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0037 0.9983 0.9947 0.3425 0.9947 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 95,471
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.76 8.12 1.11 8.11 0.00 0.00 0.00 -
EPS 0.04 0.03 -0.01 0.35 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.022 0.0218 0.0027 0.0059 0.0233 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.16 0.14 0.01 0.18 0.18 0.18 0.18 -
P/RPS 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.99 9.72 -0.23 0.00 0.00 0.00 0.00 -
EY 11.13 10.29 -433.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.14 0.01 0.00 0.18 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 31/05/06 22/02/06 23/12/05 30/08/05 27/05/05 25/02/05 -
Price 0.14 0.14 0.17 0.01 0.18 0.18 0.18 -
P/RPS 0.04 0.04 0.04 0.00 0.00 0.00 0.00 -
P/EPS 7.87 9.72 -3.93 0.00 0.00 0.00 0.00 -
EY 12.71 10.29 -25.47 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.17 0.00 0.18 0.00 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