[COMPUGT] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -14.09%
YoY- 77.19%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 771,116 710,980 617,773 628,021 612,366 602,912 637,860 13.49%
PBT -2,844 -3,436 -23,455 -1,140 -286 3,544 -12,139 -62.02%
Tax -1,802 -1,632 -1,023 -1,865 -2,332 -2,332 -709 86.34%
NP -4,646 -5,068 -24,478 -3,005 -2,618 1,212 -12,848 -49.27%
-
NP to SH -3,154 -2,924 -22,055 -1,738 -1,524 1,732 -11,911 -58.79%
-
Tax Rate - - - - - 65.80% - -
Total Cost 775,762 716,048 642,251 631,026 614,984 601,700 650,708 12.44%
-
Net Worth 68,528 74,199 63,929 86,933 76,199 86,599 84,785 -13.24%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 68,528 74,199 63,929 86,933 76,199 86,599 84,785 -13.24%
NOSH 2,284,285 2,473,333 2,130,970 2,173,332 1,905,000 2,165,000 2,119,642 5.11%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.60% -0.71% -3.96% -0.48% -0.43% 0.20% -2.01% -
ROE -4.60% -3.94% -34.50% -2.00% -2.00% 2.00% -14.05% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.76 28.75 28.99 28.90 32.15 27.85 30.09 7.98%
EPS -0.14 -0.12 -1.03 -0.08 -0.08 0.08 -0.56 -60.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.03 0.04 0.04 0.04 0.04 -17.46%
Adjusted Per Share Value based on latest NOSH - 2,710,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.74 11.75 10.21 10.38 10.12 9.96 10.54 13.48%
EPS -0.05 -0.05 -0.36 -0.03 -0.03 0.03 -0.20 -60.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0113 0.0123 0.0106 0.0144 0.0126 0.0143 0.014 -13.32%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.09 0.09 0.06 0.06 0.06 0.06 0.06 -
P/RPS 0.27 0.31 0.21 0.21 0.19 0.22 0.20 22.17%
P/EPS -65.18 -76.13 -5.80 -75.00 -75.00 75.00 -10.68 234.32%
EY -1.53 -1.31 -17.25 -1.33 -1.33 1.33 -9.37 -70.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.00 2.00 1.50 1.50 1.50 1.50 58.80%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 23/05/12 20/02/12 25/11/11 26/08/11 20/05/11 21/02/11 -
Price 0.08 0.08 0.10 0.09 0.06 0.06 0.06 -
P/RPS 0.24 0.28 0.34 0.31 0.19 0.22 0.20 12.93%
P/EPS -57.94 -67.67 -9.66 -112.50 -75.00 75.00 -10.68 209.06%
EY -1.73 -1.48 -10.35 -0.89 -1.33 1.33 -9.37 -67.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.67 3.33 2.25 1.50 1.50 1.50 46.92%

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