[COMPUGT] YoY Annual (Unaudited) Result on 30-Jun-2003 [#4]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
YoY- 94.26%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 60,815 0 0 0 20,221 0 267,790 -23.59%
PBT 1,201 0 -86,576 -27,294 -486,336 -206,881 -313,206 -
Tax -1,843 0 -49 -691 -967 206,881 313,206 -
NP -642 0 -86,625 -27,985 -487,303 0 0 -
-
NP to SH -642 0 -86,625 -27,985 -487,303 -209,438 -314,047 -67.52%
-
Tax Rate 153.46% - - - - - - -
Total Cost 61,457 0 86,625 27,985 507,524 0 267,790 -23.45%
-
Net Worth 14,748 0 -563,167 -474,285 -444,889 -105,435 44,999 -18.33%
Dividend
31/12/05 31/12/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 14,748 0 -563,167 -474,285 -444,889 -105,435 44,999 -18.33%
NOSH 14,826 128,578 128,577 128,532 128,580 128,579 128,568 -32.44%
Ratio Analysis
31/12/05 31/12/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -1.06% 0.00% 0.00% 0.00% -2,409.89% 0.00% 0.00% -
ROE -4.35% 0.00% 0.00% 0.00% 0.00% 0.00% -697.90% -
Per Share
31/12/05 31/12/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 410.17 0.00 0.00 0.00 15.73 0.00 208.29 13.09%
EPS -4.33 0.00 -67.37 -21.80 -378.99 -163.00 -244.00 -51.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9947 0.00 -4.38 -3.69 -3.46 -0.82 0.35 20.88%
Adjusted Per Share Value based on latest NOSH - 128,604
31/12/05 31/12/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.01 0.00 0.00 0.00 0.33 0.00 4.43 -23.54%
EPS -0.01 0.00 -1.43 -0.46 -8.05 -3.46 -5.19 -67.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0024 0.00 -0.0931 -0.0784 -0.0735 -0.0174 0.0074 -18.49%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/12/05 31/12/04 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.01 0.18 0.18 0.18 0.43 0.56 2.12 -
P/RPS 0.00 0.00 0.00 0.00 2.73 0.00 1.02 -
P/EPS -0.23 0.00 -0.27 -0.83 -0.11 -0.34 -0.87 -21.46%
EY -433.00 0.00 -374.29 -120.96 -881.36 -290.87 -115.22 27.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.00 0.00 0.00 0.00 6.06 -68.75%
Price Multiplier on Announcement Date
31/12/05 31/12/04 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/02/06 30/08/05 30/08/04 28/08/03 30/08/02 29/08/01 28/02/01 -
Price 0.17 0.18 0.18 0.18 0.25 0.97 0.62 -
P/RPS 0.04 0.00 0.00 0.00 1.59 0.00 0.30 -30.64%
P/EPS -3.93 0.00 -0.27 -0.83 -0.07 -0.60 -0.25 64.91%
EY -25.47 0.00 -374.29 -120.96 -1,515.94 -167.92 -393.97 -39.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.00 0.00 0.00 0.00 0.00 1.77 -34.65%

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