[COMPUGT] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -375.98%
YoY- -67.37%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 177,745 146,757 164,833 155,455 150,728 160,493 152,945 10.52%
PBT -859 -22,600 -712 -1,029 886 -7,417 -422 60.54%
Tax -408 376 -233 -583 -583 41 -110 139.42%
NP -1,267 -22,224 -945 -1,612 303 -7,376 -532 78.24%
-
NP to SH -731 -20,751 -542 -1,195 433 -6,154 -321 73.00%
-
Tax Rate - - - - 65.80% - - -
Total Cost 179,012 168,981 165,778 157,067 150,425 167,869 153,477 10.79%
-
Net Worth 74,199 63,850 108,399 79,666 86,599 84,882 128,399 -30.59%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 74,199 63,850 108,399 79,666 86,599 84,882 128,399 -30.59%
NOSH 2,473,333 2,128,350 2,710,000 1,991,666 2,165,000 2,122,069 3,210,000 -15.94%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -0.71% -15.14% -0.57% -1.04% 0.20% -4.60% -0.35% -
ROE -0.99% -32.50% -0.50% -1.50% 0.50% -7.25% -0.25% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.19 6.90 6.08 7.81 6.96 7.56 4.76 31.61%
EPS -0.03 -0.97 -0.02 -0.06 0.02 -0.29 -0.01 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.04 0.04 0.04 0.04 0.04 -17.43%
Adjusted Per Share Value based on latest NOSH - 1,991,666
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.94 2.43 2.72 2.57 2.49 2.65 2.53 10.52%
EPS -0.01 -0.34 -0.01 -0.02 0.01 -0.10 -0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0123 0.0106 0.0179 0.0132 0.0143 0.014 0.0212 -30.41%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.09 0.06 0.06 0.06 0.06 0.06 0.06 -
P/RPS 1.25 0.87 0.99 0.77 0.86 0.79 1.26 -0.52%
P/EPS -304.51 -6.15 -300.00 -100.00 300.00 -20.69 -600.00 -36.34%
EY -0.33 -16.25 -0.33 -1.00 0.33 -4.83 -0.17 55.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.00 1.50 1.50 1.50 1.50 1.50 58.67%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 20/02/12 25/11/11 26/08/11 20/05/11 21/02/11 22/11/10 -
Price 0.08 0.10 0.09 0.06 0.06 0.06 0.06 -
P/RPS 1.11 1.45 1.48 0.77 0.86 0.79 1.26 -8.09%
P/EPS -270.68 -10.26 -450.00 -100.00 300.00 -20.69 -600.00 -41.14%
EY -0.37 -9.75 -0.22 -1.00 0.33 -4.83 -0.17 67.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 3.33 2.25 1.50 1.50 1.50 1.50 46.82%

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