[COMPUGT] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 40.43%
YoY- 93.11%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 617,773 631,509 619,621 630,549 637,769 620,738 641,763 -2.50%
PBT -23,455 -8,272 -7,982 -7,411 -12,085 -99,058 -97,785 -61.29%
Tax -1,023 -1,358 -1,235 -997 -668 -868 -1,238 -11.91%
NP -24,478 -9,630 -9,217 -8,408 -12,753 -99,926 -99,023 -60.51%
-
NP to SH -22,055 -7,458 -7,237 -6,756 -11,341 -99,458 -99,062 -63.16%
-
Tax Rate - - - - - - - -
Total Cost 642,251 641,139 628,838 638,957 650,522 720,664 740,786 -9.05%
-
Net Worth 63,850 108,399 79,666 86,599 84,882 128,399 119,000 -33.89%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 63,850 108,399 79,666 86,599 84,882 128,399 119,000 -33.89%
NOSH 2,128,350 2,710,000 1,991,666 2,165,000 2,122,069 3,210,000 2,380,000 -7.16%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -3.96% -1.52% -1.49% -1.33% -2.00% -16.10% -15.43% -
ROE -34.54% -6.88% -9.08% -7.80% -13.36% -77.46% -83.25% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 29.03 23.30 31.11 29.12 30.05 19.34 26.96 5.04%
EPS -1.04 -0.28 -0.36 -0.31 -0.53 -3.10 -4.16 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.04 0.04 0.04 0.04 0.05 -28.79%
Adjusted Per Share Value based on latest NOSH - 2,165,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.21 10.44 10.24 10.42 10.54 10.26 10.61 -2.52%
EPS -0.36 -0.12 -0.12 -0.11 -0.19 -1.64 -1.64 -63.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0106 0.0179 0.0132 0.0143 0.014 0.0212 0.0197 -33.77%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.06 0.06 0.06 0.06 0.06 0.06 0.06 -
P/RPS 0.21 0.26 0.19 0.21 0.20 0.31 0.22 -3.04%
P/EPS -5.79 -21.80 -16.51 -19.23 -11.23 -1.94 -1.44 152.21%
EY -17.27 -4.59 -6.06 -5.20 -8.91 -51.64 -69.37 -60.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.50 1.50 1.50 1.50 1.50 1.20 40.44%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 25/11/11 26/08/11 20/05/11 21/02/11 22/11/10 25/08/10 -
Price 0.10 0.09 0.06 0.06 0.06 0.06 0.06 -
P/RPS 0.34 0.39 0.19 0.21 0.20 0.31 0.22 33.56%
P/EPS -9.65 -32.70 -16.51 -19.23 -11.23 -1.94 -1.44 254.21%
EY -10.36 -3.06 -6.06 -5.20 -8.91 -51.64 -69.37 -71.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.25 1.50 1.50 1.50 1.50 1.20 97.10%

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