[COMPUGT] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -96.71%
YoY- 105.55%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 143,462 173,970 208,906 206,810 189,372 183,438 163,166 -8.20%
PBT -94,390 851 1,069 655 1,131 569 527 -
Tax -159 -480 -457 -622 88 -630 -619 -59.49%
NP -94,549 371 612 33 1,219 -61 -92 9956.03%
-
NP to SH -94,271 75 310 31 941 -140 -483 3232.59%
-
Tax Rate - 56.40% 42.75% 94.96% -7.78% 110.72% 117.46% -
Total Cost 238,011 173,599 208,294 206,777 188,153 183,499 163,258 28.48%
-
Net Worth 106,618 279,000 279,000 211,725 211,725 126,000 217,350 -37.72%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 106,618 279,000 279,000 211,725 211,725 126,000 217,350 -37.72%
NOSH 2,132,375 3,100,000 3,100,000 2,352,500 2,352,500 1,400,000 2,415,000 -7.94%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -65.91% 0.21% 0.29% 0.02% 0.64% -0.03% -0.06% -
ROE -88.42% 0.03% 0.11% 0.01% 0.44% -0.11% -0.22% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.73 5.61 6.74 8.79 8.05 13.10 6.76 -0.29%
EPS -4.42 0.00 0.01 0.00 0.04 -0.01 -0.02 3519.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.09 0.09 0.09 0.09 0.09 0.09 -32.34%
Adjusted Per Share Value based on latest NOSH - 2,352,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.37 2.88 3.45 3.42 3.13 3.03 2.70 -8.30%
EPS -1.56 0.00 0.01 0.00 0.02 0.00 -0.01 2771.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.0461 0.0461 0.035 0.035 0.0208 0.0359 -37.74%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.06 0.06 0.08 0.15 0.12 0.11 0.11 -
P/RPS 0.89 1.07 1.19 1.71 1.49 0.84 1.63 -33.12%
P/EPS -1.36 2,480.00 800.00 11,383.06 300.00 -1,100.00 -550.00 -98.15%
EY -73.68 0.04 0.13 0.01 0.33 -0.09 -0.18 5352.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.67 0.89 1.67 1.33 1.22 1.22 -1.09%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 25/11/09 25/08/09 26/05/09 23/02/09 21/11/08 18/08/08 -
Price 0.06 0.06 0.07 0.10 0.17 0.13 0.10 -
P/RPS 0.89 1.07 1.04 1.14 2.11 0.99 1.48 -28.68%
P/EPS -1.36 2,480.00 700.00 7,588.71 425.00 -1,300.00 -500.00 -98.03%
EY -73.68 0.04 0.14 0.01 0.24 -0.08 -0.20 4983.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.67 0.78 1.11 1.89 1.44 1.11 5.31%

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