[COMPUGT] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -105.08%
YoY- -147.29%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 189,372 183,438 163,166 152,491 136,938 126,943 138,910 22.83%
PBT 1,131 569 527 -603 21,985 260 1,519 -17.77%
Tax 88 -630 -619 -233 -873 -495 -441 -
NP 1,219 -61 -92 -836 21,112 -235 1,078 8.49%
-
NP to SH 941 -140 -483 -559 11,000 18 741 17.18%
-
Tax Rate -7.78% 110.72% 117.46% - 3.97% 190.38% 29.03% -
Total Cost 188,153 183,499 163,258 153,327 115,826 127,178 137,832 22.94%
-
Net Worth 211,725 126,000 217,350 167,700 238,980 21,383 213,831 -0.65%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 211,725 126,000 217,350 167,700 238,980 21,383 213,831 -0.65%
NOSH 2,352,500 1,400,000 2,415,000 1,863,333 2,156,862 211,714 211,714 394.33%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.64% -0.03% -0.06% -0.55% 15.42% -0.19% 0.78% -
ROE 0.44% -0.11% -0.22% -0.33% 4.60% 0.08% 0.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.05 13.10 6.76 8.18 6.35 59.96 65.61 -75.15%
EPS 0.04 -0.01 -0.02 -0.03 0.51 0.00 0.35 -76.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.1108 0.101 1.01 -79.90%
Adjusted Per Share Value based on latest NOSH - 1,863,333
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.13 3.03 2.70 2.52 2.26 2.10 2.30 22.68%
EPS 0.02 0.00 -0.01 -0.01 0.18 0.00 0.01 58.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.0208 0.0359 0.0277 0.0395 0.0035 0.0353 -0.56%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.12 0.11 0.11 0.12 0.14 0.17 0.15 -
P/RPS 1.49 0.84 1.63 1.47 2.21 0.28 0.23 245.55%
P/EPS 300.00 -1,100.00 -550.00 -400.00 27.45 1,999.52 42.86 263.76%
EY 0.33 -0.09 -0.18 -0.25 3.64 0.05 2.33 -72.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.22 1.22 1.33 1.26 1.68 0.15 325.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 21/11/08 18/08/08 26/05/08 22/02/08 23/11/07 15/08/07 -
Price 0.17 0.13 0.10 0.12 0.12 0.16 0.13 -
P/RPS 2.11 0.99 1.48 1.47 1.89 0.27 0.20 377.60%
P/EPS 425.00 -1,300.00 -500.00 -400.00 23.53 1,881.90 37.14 404.06%
EY 0.24 -0.08 -0.20 -0.25 4.25 0.05 2.69 -79.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.44 1.11 1.33 1.08 1.58 0.13 490.86%

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