[COMPUGT] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1462.5%
YoY- 65.83%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 126,943 138,910 183,786 98,572 101,123 129,274 111,675 8.91%
PBT 260 1,519 2,035 110 106 1,138 612 -43.45%
Tax -495 -441 -554 -328 -90 -498 -179 96.89%
NP -235 1,078 1,481 -218 16 640 433 -
-
NP to SH 18 741 1,182 -218 16 640 433 -87.97%
-
Tax Rate 190.38% 29.03% 27.22% 298.18% 84.91% 43.76% 29.25% -
Total Cost 127,178 137,832 182,305 98,790 101,107 128,634 111,242 9.32%
-
Net Worth 21,383 213,831 216,714 181,939 160,720 121,201 120,073 -68.31%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 21,383 213,831 216,714 181,939 160,720 121,201 120,073 -68.31%
NOSH 211,714 211,714 214,909 181,666 160,000 120,754 120,277 45.73%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -0.19% 0.78% 0.81% -0.22% 0.02% 0.50% 0.39% -
ROE 0.08% 0.35% 0.55% -0.12% 0.01% 0.53% 0.36% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 59.96 65.61 85.52 54.26 63.20 107.06 92.85 -25.26%
EPS 0.00 0.35 0.55 -0.12 0.01 0.53 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 1.01 1.0084 1.0015 1.0045 1.0037 0.9983 -78.25%
Adjusted Per Share Value based on latest NOSH - 181,666
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.10 2.30 3.04 1.63 1.67 2.14 1.85 8.80%
EPS 0.00 0.01 0.02 0.00 0.00 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0035 0.0353 0.0358 0.0301 0.0266 0.02 0.0198 -68.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.17 0.15 0.13 0.12 0.16 0.16 0.14 -
P/RPS 0.28 0.23 0.15 0.22 0.25 0.15 0.15 51.54%
P/EPS 1,999.52 42.86 23.64 -100.00 1,600.00 30.19 38.89 1279.38%
EY 0.05 2.33 4.23 -1.00 0.06 3.31 2.57 -92.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.15 0.13 0.12 0.16 0.16 0.14 423.35%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 15/08/07 25/05/07 13/02/07 28/11/06 21/08/06 31/05/06 -
Price 0.16 0.13 0.12 0.12 0.13 0.14 0.14 -
P/RPS 0.27 0.20 0.14 0.22 0.21 0.13 0.15 47.91%
P/EPS 1,881.90 37.14 21.82 -100.00 1,300.00 26.42 38.89 1224.79%
EY 0.05 2.69 4.58 -1.00 0.08 3.79 2.57 -92.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.13 0.12 0.12 0.13 0.14 0.14 402.39%

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