[COMPUGT] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -187.99%
YoY- 84.34%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 131,694 146,980 771,116 612,366 648,662 831,432 631,314 -22.97%
PBT -13,462 -4,656 -2,844 -286 -8,492 3,448 -152 111.05%
Tax -854 -1,646 -1,802 -2,332 -1,198 -2,158 -1,704 -10.87%
NP -14,316 -6,302 -4,646 -2,618 -9,690 1,290 -1,856 40.54%
-
NP to SH -10,996 -5,118 -3,154 -1,524 -9,732 682 -2,084 31.92%
-
Tax Rate - - - - - 62.59% - -
Total Cost 146,010 153,282 775,762 614,984 658,352 830,142 633,170 -21.68%
-
Net Worth 148,023 149,275 68,528 76,199 105,782 153,450 187,560 -3.86%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 148,023 149,275 68,528 76,199 105,782 153,450 187,560 -3.86%
NOSH 2,114,615 2,132,500 2,284,285 1,905,000 2,115,652 1,705,000 2,083,999 0.24%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -10.87% -4.29% -0.60% -0.43% -1.49% 0.16% -0.29% -
ROE -7.43% -3.43% -4.60% -2.00% -9.20% 0.44% -1.11% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.23 6.89 33.76 32.15 30.66 48.76 30.29 -23.16%
EPS -0.52 -0.24 -0.14 -0.08 -0.46 0.04 -0.10 31.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.03 0.04 0.05 0.09 0.09 -4.10%
Adjusted Per Share Value based on latest NOSH - 1,991,666
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2.39 2.67 14.02 11.13 11.79 15.12 11.48 -23.00%
EPS -0.20 -0.09 -0.06 -0.03 -0.18 0.01 -0.04 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0269 0.0271 0.0125 0.0139 0.0192 0.0279 0.0341 -3.87%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.05 0.07 0.09 0.06 0.06 0.08 0.11 -
P/RPS 0.80 1.02 0.27 0.19 0.20 0.16 0.36 14.22%
P/EPS -9.62 -29.17 -65.18 -75.00 -13.04 200.00 -110.00 -33.36%
EY -10.40 -3.43 -1.53 -1.33 -7.67 0.50 -0.91 50.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.00 3.00 1.50 1.20 0.89 1.22 -8.62%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 27/08/13 13/08/12 26/08/11 25/08/10 25/08/09 18/08/08 -
Price 0.06 0.065 0.08 0.06 0.06 0.07 0.10 -
P/RPS 0.96 0.94 0.24 0.19 0.20 0.14 0.33 19.46%
P/EPS -11.54 -27.08 -57.94 -75.00 -13.04 175.00 -100.00 -30.21%
EY -8.67 -3.69 -1.73 -1.33 -7.67 0.57 -1.00 43.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.93 2.67 1.50 1.20 0.78 1.11 -4.16%

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