[COMPUGT] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 96.48%
YoY- -268.82%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 43,584 184,389 207,813 177,745 146,757 164,833 155,455 -56.99%
PBT -6,128 -531 -563 -859 -22,600 -712 -1,029 226.77%
Tax 188 -459 -493 -408 376 -233 -583 -
NP -5,940 -990 -1,056 -1,267 -22,224 -945 -1,612 137.62%
-
NP to SH -5,408 -705 -846 -731 -20,751 -542 -1,195 172.34%
-
Tax Rate - - - - - - - -
Total Cost 49,524 185,379 208,869 179,012 168,981 165,778 157,067 -53.51%
-
Net Worth 63,503 71,599 64,274 74,199 63,850 108,399 79,666 -13.97%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 63,503 71,599 64,274 74,199 63,850 108,399 79,666 -13.97%
NOSH 2,116,800 2,386,666 2,142,500 2,473,333 2,128,350 2,710,000 1,991,666 4.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -13.63% -0.54% -0.51% -0.71% -15.14% -0.57% -1.04% -
ROE -8.52% -0.98% -1.32% -0.99% -32.50% -0.50% -1.50% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.06 7.73 9.70 7.19 6.90 6.08 7.81 -58.70%
EPS -0.25 -0.03 -0.04 -0.03 -0.97 -0.02 -0.06 157.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.03 0.03 0.03 0.04 0.04 -17.37%
Adjusted Per Share Value based on latest NOSH - 2,473,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.72 3.05 3.43 2.94 2.43 2.72 2.57 -57.01%
EPS -0.09 -0.01 -0.01 -0.01 -0.34 -0.01 -0.02 171.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0105 0.0118 0.0106 0.0123 0.0106 0.0179 0.0132 -14.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.09 0.09 0.09 0.09 0.06 0.06 0.06 -
P/RPS 4.37 1.16 0.93 1.25 0.87 0.99 0.77 216.50%
P/EPS -35.23 -304.68 -227.93 -304.51 -6.15 -300.00 -100.00 -49.96%
EY -2.84 -0.33 -0.44 -0.33 -16.25 -0.33 -1.00 99.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.00 3.00 3.00 2.00 1.50 1.50 58.40%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 13/08/12 23/05/12 20/02/12 25/11/11 26/08/11 -
Price 0.09 0.09 0.08 0.08 0.10 0.09 0.06 -
P/RPS 4.37 1.16 0.82 1.11 1.45 1.48 0.77 216.50%
P/EPS -35.23 -304.68 -202.60 -270.68 -10.26 -450.00 -100.00 -49.96%
EY -2.84 -0.33 -0.49 -0.37 -9.75 -0.22 -1.00 99.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.00 2.67 2.67 3.33 2.25 1.50 58.40%

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