[COMPUGT] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -7.12%
YoY- 92.69%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 644,790 617,773 631,509 619,621 630,549 637,769 620,738 2.56%
PBT -25,200 -23,455 -8,272 -7,982 -7,411 -12,085 -99,058 -59.81%
Tax -848 -1,023 -1,358 -1,235 -997 -668 -868 -1.54%
NP -26,048 -24,478 -9,630 -9,217 -8,408 -12,753 -99,926 -59.15%
-
NP to SH -23,219 -22,055 -7,458 -7,237 -6,756 -11,341 -99,458 -62.05%
-
Tax Rate - - - - - - - -
Total Cost 670,838 642,251 641,139 628,838 638,957 650,522 720,664 -4.65%
-
Net Worth 74,199 63,850 108,399 79,666 86,599 84,882 128,399 -30.59%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 74,199 63,850 108,399 79,666 86,599 84,882 128,399 -30.59%
NOSH 2,473,333 2,128,350 2,710,000 1,991,666 2,165,000 2,122,069 3,210,000 -15.94%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -4.04% -3.96% -1.52% -1.49% -1.33% -2.00% -16.10% -
ROE -31.29% -34.54% -6.88% -9.08% -7.80% -13.36% -77.46% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 26.07 29.03 23.30 31.11 29.12 30.05 19.34 22.00%
EPS -0.94 -1.04 -0.28 -0.36 -0.31 -0.53 -3.10 -54.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.04 0.04 0.04 0.04 0.04 -17.43%
Adjusted Per Share Value based on latest NOSH - 1,991,666
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.72 11.23 11.48 11.27 11.46 11.60 11.29 2.52%
EPS -0.42 -0.40 -0.14 -0.13 -0.12 -0.21 -1.81 -62.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0135 0.0116 0.0197 0.0145 0.0157 0.0154 0.0233 -30.47%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.09 0.06 0.06 0.06 0.06 0.06 0.06 -
P/RPS 0.35 0.21 0.26 0.19 0.21 0.20 0.31 8.41%
P/EPS -9.59 -5.79 -21.80 -16.51 -19.23 -11.23 -1.94 189.90%
EY -10.43 -17.27 -4.59 -6.06 -5.20 -8.91 -51.64 -65.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.00 1.50 1.50 1.50 1.50 1.50 58.67%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 20/02/12 25/11/11 26/08/11 20/05/11 21/02/11 22/11/10 -
Price 0.08 0.10 0.09 0.06 0.06 0.06 0.06 -
P/RPS 0.31 0.34 0.39 0.19 0.21 0.20 0.31 0.00%
P/EPS -8.52 -9.65 -32.70 -16.51 -19.23 -11.23 -1.94 167.93%
EY -11.73 -10.36 -3.06 -6.06 -5.20 -8.91 -51.64 -62.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 3.33 2.25 1.50 1.50 1.50 1.50 46.82%

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