[COMPUGT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -13.45%
YoY- 591.36%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 688,467 636,033 579,538 555,282 586,577 548,211 522,391 20.10%
PBT 1,624 22,478 22,169 23,161 25,799 3,924 3,770 -42.81%
Tax -1,394 -2,355 -2,220 -2,042 -2,363 -1,818 -1,413 -0.89%
NP 230 20,123 19,949 21,119 23,436 2,106 2,357 -78.65%
-
NP to SH -241 9,818 9,976 11,200 12,941 1,723 1,721 -
-
Tax Rate 85.84% 10.48% 10.01% 8.82% 9.16% 46.33% 37.48% -
Total Cost 688,237 615,910 559,589 534,163 563,141 546,105 520,034 20.43%
-
Net Worth 211,725 126,000 217,350 167,700 238,980 21,383 213,831 -0.65%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 211,725 126,000 217,350 167,700 238,980 21,383 213,831 -0.65%
NOSH 2,352,500 1,400,000 2,415,000 1,863,333 2,156,862 211,714 211,714 394.33%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.03% 3.16% 3.44% 3.80% 4.00% 0.38% 0.45% -
ROE -0.11% 7.79% 4.59% 6.68% 5.42% 8.06% 0.80% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 29.27 45.43 24.00 29.80 27.20 258.94 246.74 -75.70%
EPS -0.01 0.70 0.41 0.60 0.60 0.81 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.1108 0.101 1.01 -79.90%
Adjusted Per Share Value based on latest NOSH - 1,863,333
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 11.38 10.51 9.58 9.18 9.69 9.06 8.63 20.14%
EPS 0.00 0.16 0.16 0.19 0.21 0.03 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.0208 0.0359 0.0277 0.0395 0.0035 0.0353 -0.56%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.12 0.11 0.11 0.12 0.14 0.17 0.15 -
P/RPS 0.41 0.24 0.46 0.40 0.51 0.07 0.06 258.00%
P/EPS -1,171.37 15.69 26.63 19.96 23.33 20.89 18.45 -
EY -0.09 6.38 3.76 5.01 4.29 4.79 5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.22 1.22 1.33 1.26 1.68 0.15 325.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 21/11/08 18/08/08 26/05/08 22/02/08 23/11/07 15/08/07 -
Price 0.17 0.13 0.10 0.12 0.12 0.16 0.13 -
P/RPS 0.58 0.29 0.42 0.40 0.44 0.06 0.05 408.64%
P/EPS -1,659.44 18.54 24.21 19.96 20.00 19.66 15.99 -
EY -0.06 5.39 4.13 5.01 5.00 5.09 6.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.44 1.11 1.33 1.08 1.58 0.13 490.86%

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