[COMPUGT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 96.69%
YoY- -268.82%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 524,211 569,947 385,558 177,745 617,773 471,016 306,183 42.88%
PBT -8,081 -1,953 -1,422 -859 -23,455 -855 -143 1354.71%
Tax -1,172 -1,360 -901 -408 -1,023 -1,399 -1,166 0.34%
NP -9,253 -3,313 -2,323 -1,267 -24,478 -2,254 -1,309 266.14%
-
NP to SH -7,690 -2,282 -1,577 -731 -22,055 -1,304 -762 363.73%
-
Tax Rate - - - - - - - -
Total Cost 533,464 573,260 387,881 179,012 642,251 473,270 307,492 44.14%
-
Net Worth 126,783 63,136 68,528 74,199 63,929 86,933 76,199 40.19%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 126,783 63,136 68,528 74,199 63,929 86,933 76,199 40.19%
NOSH 2,113,055 2,104,545 2,284,285 2,473,333 2,130,970 2,173,333 1,905,000 7.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.77% -0.58% -0.60% -0.71% -3.96% -0.48% -0.43% -
ROE -6.07% -3.61% -2.30% -0.99% -34.50% -1.50% -1.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.81 27.08 16.88 7.19 28.99 21.67 16.07 33.40%
EPS -0.36 -0.11 -0.07 -0.03 -1.03 -0.06 -0.04 329.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.03 0.03 0.03 0.03 0.04 0.04 30.87%
Adjusted Per Share Value based on latest NOSH - 2,473,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.66 9.42 6.37 2.94 10.21 7.78 5.06 42.84%
EPS -0.13 -0.04 -0.03 -0.01 -0.36 -0.02 -0.01 448.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.0104 0.0113 0.0123 0.0106 0.0144 0.0126 40.35%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.09 0.09 0.09 0.09 0.06 0.06 0.06 -
P/RPS 0.36 0.33 0.53 1.25 0.21 0.28 0.37 -1.80%
P/EPS -24.73 -83.00 -130.37 -304.51 -5.80 -100.00 -150.00 -69.76%
EY -4.04 -1.20 -0.77 -0.33 -17.25 -1.00 -0.67 229.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 3.00 3.00 3.00 2.00 1.50 1.50 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 13/08/12 23/05/12 20/02/12 25/11/11 26/08/11 -
Price 0.09 0.09 0.08 0.08 0.10 0.09 0.06 -
P/RPS 0.36 0.33 0.47 1.11 0.34 0.42 0.37 -1.80%
P/EPS -24.73 -83.00 -115.88 -270.68 -9.66 -150.00 -150.00 -69.76%
EY -4.04 -1.20 -0.86 -0.37 -10.35 -0.67 -0.67 229.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 3.00 2.67 2.67 3.33 2.25 1.50 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