[COMPUGT] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -97.57%
YoY- 12.5%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 163,166 152,491 136,938 126,943 138,910 183,786 98,572 39.97%
PBT 527 -603 21,985 260 1,519 2,035 110 184.46%
Tax -619 -233 -873 -495 -441 -554 -328 52.77%
NP -92 -836 21,112 -235 1,078 1,481 -218 -43.76%
-
NP to SH -483 -559 11,000 18 741 1,182 -218 70.03%
-
Tax Rate 117.46% - 3.97% 190.38% 29.03% 27.22% 298.18% -
Total Cost 163,258 153,327 115,826 127,178 137,832 182,305 98,790 39.82%
-
Net Worth 217,350 167,700 238,980 21,383 213,831 216,714 181,939 12.59%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 217,350 167,700 238,980 21,383 213,831 216,714 181,939 12.59%
NOSH 2,415,000 1,863,333 2,156,862 211,714 211,714 214,909 181,666 462.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.06% -0.55% 15.42% -0.19% 0.78% 0.81% -0.22% -
ROE -0.22% -0.33% 4.60% 0.08% 0.35% 0.55% -0.12% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.76 8.18 6.35 59.96 65.61 85.52 54.26 -75.08%
EPS -0.02 -0.03 0.51 0.00 0.35 0.55 -0.12 -69.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.1108 0.101 1.01 1.0084 1.0015 -79.96%
Adjusted Per Share Value based on latest NOSH - 211,714
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.70 2.52 2.26 2.10 2.30 3.04 1.63 40.03%
EPS -0.01 -0.01 0.18 0.00 0.01 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.0277 0.0395 0.0035 0.0353 0.0358 0.0301 12.47%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.11 0.12 0.14 0.17 0.15 0.13 0.12 -
P/RPS 1.63 1.47 2.21 0.28 0.23 0.15 0.22 280.51%
P/EPS -550.00 -400.00 27.45 1,999.52 42.86 23.64 -100.00 211.90%
EY -0.18 -0.25 3.64 0.05 2.33 4.23 -1.00 -68.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.33 1.26 1.68 0.15 0.13 0.12 369.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 26/05/08 22/02/08 23/11/07 15/08/07 25/05/07 13/02/07 -
Price 0.10 0.12 0.12 0.16 0.13 0.12 0.12 -
P/RPS 1.48 1.47 1.89 0.27 0.20 0.14 0.22 256.77%
P/EPS -500.00 -400.00 23.53 1,881.90 37.14 21.82 -100.00 192.68%
EY -0.20 -0.25 4.25 0.05 2.69 4.58 -1.00 -65.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.33 1.08 1.58 0.13 0.12 0.12 341.24%

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