[COMPUGT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 79.7%
YoY- -101.85%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 589,686 415,716 206,810 686,974 499,095 315,657 152,491 146.16%
PBT 2,575 1,724 655 1,608 493 -76 -603 -
Tax -1,559 -1,079 -622 -1,375 -1,482 -852 -233 254.67%
NP 1,016 645 33 233 -989 -928 -836 -
-
NP to SH 416 341 31 -240 -1,182 -1,042 -559 -
-
Tax Rate 60.54% 62.59% 94.96% 85.51% 300.61% - - -
Total Cost 588,670 415,071 206,777 686,741 500,084 316,585 153,327 144.98%
-
Net Worth 187,200 153,450 216,900 216,900 177,300 187,560 167,700 7.60%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 187,200 153,450 216,900 216,900 177,300 187,560 167,700 7.60%
NOSH 2,080,000 1,705,000 2,410,000 2,410,000 1,970,000 2,083,999 1,863,333 7.60%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.17% 0.16% 0.02% 0.03% -0.20% -0.29% -0.55% -
ROE 0.22% 0.22% 0.01% -0.11% -0.67% -0.56% -0.33% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 28.35 24.38 8.58 28.51 25.33 15.15 8.18 128.84%
EPS 0.02 0.02 0.00 -0.01 -0.06 -0.05 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 2,352,500
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.75 6.87 3.42 11.35 8.25 5.22 2.52 146.25%
EPS 0.01 0.01 0.00 0.00 -0.02 -0.02 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0309 0.0254 0.0358 0.0358 0.0293 0.031 0.0277 7.55%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.06 0.08 0.15 0.12 0.11 0.11 0.12 -
P/RPS 0.21 0.33 1.75 0.42 0.43 0.73 1.47 -72.64%
P/EPS 300.00 400.00 11,661.29 -1,205.00 -183.33 -220.00 -400.00 -
EY 0.33 0.25 0.01 -0.08 -0.55 -0.45 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.89 1.67 1.33 1.22 1.22 1.33 -36.66%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 25/08/09 26/05/09 23/02/09 21/11/08 18/08/08 26/05/08 -
Price 0.06 0.07 0.10 0.17 0.13 0.10 0.12 -
P/RPS 0.21 0.29 1.17 0.60 0.51 0.66 1.47 -72.64%
P/EPS 300.00 350.00 7,774.19 -1,707.08 -216.67 -200.00 -400.00 -
EY 0.33 0.29 0.01 -0.06 -0.46 -0.50 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 1.11 1.89 1.44 1.11 1.33 -36.66%

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