[COMPUGT] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 41.39%
YoY- 48.1%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 440,644 402,887 419,070 289,796 178,121 117,306 0 -
PBT 1,966 3,061 14,195 -9,805 -19,914 -30,748 0 -
Tax -1,095 -2,610 -4,757 -4,259 -4,080 -2,237 0 -
NP 871 451 9,438 -14,064 -23,994 -32,985 0 -
-
NP to SH 871 451 9,438 -14,064 -23,994 -32,985 0 -
-
Tax Rate 55.70% 85.27% 33.51% - - - - -
Total Cost 439,773 402,436 409,632 303,860 202,115 150,291 0 -
-
Net Worth 181,939 160,720 121,201 120,073 14,758 32,699 127,901 26.40%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 181,939 160,720 121,201 120,073 14,758 32,699 127,901 26.40%
NOSH 181,666 160,000 120,754 120,277 14,837 95,471 128,582 25.83%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.20% 0.11% 2.25% -4.85% -13.47% -28.12% 0.00% -
ROE 0.48% 0.28% 7.79% -11.71% -162.58% -100.87% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 242.56 251.80 347.04 240.94 1,200.50 122.87 0.00 -
EPS 0.48 0.28 7.82 -11.69 -161.72 -34.55 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0015 1.0045 1.0037 0.9983 0.9947 0.3425 0.9947 0.45%
Adjusted Per Share Value based on latest NOSH - 120,277
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.28 6.66 6.93 4.79 2.94 1.94 0.00 -
EPS 0.01 0.01 0.16 -0.23 -0.40 -0.55 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0301 0.0266 0.02 0.0198 0.0024 0.0054 0.0211 26.64%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.12 0.16 0.16 0.14 0.01 0.18 0.18 -
P/RPS 0.05 0.06 0.05 0.06 0.00 0.15 0.00 -
P/EPS 25.03 56.76 2.05 -1.20 -0.01 -0.52 0.00 -
EY 4.00 1.76 48.85 -83.52 -16,171.51 -191.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.16 0.16 0.14 0.01 0.53 0.18 -23.62%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 28/11/06 21/08/06 31/05/06 22/02/06 23/12/05 30/08/05 -
Price 0.12 0.13 0.14 0.14 0.17 0.01 0.18 -
P/RPS 0.05 0.05 0.04 0.06 0.01 0.01 0.00 -
P/EPS 25.03 46.12 1.79 -1.20 -0.11 -0.03 0.00 -
EY 4.00 2.17 55.83 -83.52 -951.27 -3,454.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.14 0.14 0.17 0.03 0.18 -23.62%

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