[COMPUGT] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 18.83%
YoY- -86.18%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 641,763 684,286 733,148 779,058 788,526 742,786 688,467 -4.58%
PBT -97,785 -96,258 -91,815 3,706 3,424 2,882 1,624 -
Tax -1,238 -1,350 -1,718 -1,471 -1,621 -1,783 -1,394 -7.62%
NP -99,023 -97,608 -93,533 2,235 1,803 1,099 230 -
-
NP to SH -99,062 -98,038 -93,855 1,357 1,142 349 -241 5489.59%
-
Tax Rate - - - 39.69% 47.34% 61.87% 85.84% -
Total Cost 740,786 781,894 826,681 776,823 786,723 741,687 688,237 5.04%
-
Net Worth 119,000 109,263 106,618 279,000 279,000 211,725 211,725 -31.96%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 119,000 109,263 106,618 279,000 279,000 211,725 211,725 -31.96%
NOSH 2,380,000 2,185,263 2,132,375 3,100,000 3,100,000 2,352,500 2,352,500 0.77%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -15.43% -14.26% -12.76% 0.29% 0.23% 0.15% 0.03% -
ROE -83.25% -89.73% -88.03% 0.49% 0.41% 0.16% -0.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.96 31.31 34.38 25.13 25.44 31.57 29.27 -5.34%
EPS -4.16 -4.49 -4.40 0.04 0.04 0.01 -0.01 5534.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.09 0.09 0.09 0.09 -32.49%
Adjusted Per Share Value based on latest NOSH - 3,100,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.67 12.44 13.33 14.16 14.34 13.50 12.52 -4.59%
EPS -1.80 -1.78 -1.71 0.02 0.02 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0216 0.0199 0.0194 0.0507 0.0507 0.0385 0.0385 -32.04%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.06 0.06 0.06 0.06 0.08 0.15 0.12 -
P/RPS 0.22 0.19 0.17 0.24 0.31 0.48 0.41 -34.04%
P/EPS -1.44 -1.34 -1.36 137.07 217.16 1,011.10 -1,171.37 -98.86%
EY -69.37 -74.77 -73.36 0.73 0.46 0.10 -0.09 8409.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.20 1.20 0.67 0.89 1.67 1.33 -6.64%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 24/05/10 22/02/10 25/11/09 25/08/09 26/05/09 23/02/09 -
Price 0.06 0.06 0.06 0.06 0.07 0.10 0.17 -
P/RPS 0.22 0.19 0.17 0.24 0.28 0.32 0.58 -47.69%
P/EPS -1.44 -1.34 -1.36 137.07 190.02 674.07 -1,659.44 -99.10%
EY -69.37 -74.77 -73.36 0.73 0.53 0.15 -0.06 11058.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.20 1.20 0.67 0.78 1.11 1.89 -26.18%

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