[COMPUGT] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 442.82%
YoY- 172.98%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Revenue 631,792 827,240 609,964 735,144 446,700 0 0 -
PBT -15,152 2,620 -2,412 8,140 2,448 0 -43,816 -15.06%
Tax -1,016 -2,488 -932 -2,216 -716 0 0 -
NP -16,168 132 -3,344 5,924 1,732 0 -43,816 -14.21%
-
NP to SH -16,608 124 -2,236 4,728 1,732 0 -43,816 -13.85%
-
Tax Rate - 94.96% - 27.22% 29.25% - - -
Total Cost 647,960 827,108 613,308 729,220 444,968 0 43,816 51.31%
-
Net Worth 109,263 216,900 167,700 216,714 120,073 0 -484,701 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Net Worth 109,263 216,900 167,700 216,714 120,073 0 -484,701 -
NOSH 2,185,263 2,410,000 1,863,333 214,909 120,277 128,575 128,568 54.58%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
NP Margin -2.56% 0.02% -0.55% 0.81% 0.39% 0.00% 0.00% -
ROE -15.20% 0.06% -1.33% 2.18% 1.44% 0.00% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
RPS 28.91 34.33 32.74 342.07 371.39 0.00 0.00 -
EPS -0.76 0.00 -0.12 2.20 1.44 0.00 -34.08 -44.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.09 0.09 1.0084 0.9983 0.00 -3.77 -
Adjusted Per Share Value based on latest NOSH - 214,909
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
RPS 10.44 13.67 10.08 12.15 7.38 0.00 0.00 -
EPS -0.27 0.00 -0.04 0.08 0.03 0.00 -0.72 -13.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0181 0.0358 0.0277 0.0358 0.0198 0.00 -0.0801 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 30/09/03 -
Price 0.06 0.15 0.12 0.13 0.14 0.18 0.18 -
P/RPS 0.21 0.44 0.37 0.04 0.04 0.00 0.00 -
P/EPS -7.89 2,915.32 -100.00 5.91 9.72 0.00 -0.53 51.46%
EY -12.67 0.03 -1.00 16.92 10.29 0.00 -189.33 -34.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.67 1.33 0.13 0.14 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Date 24/05/10 26/05/09 26/05/08 25/05/07 31/05/06 27/05/05 20/11/03 -
Price 0.06 0.10 0.12 0.12 0.14 0.18 0.18 -
P/RPS 0.21 0.29 0.37 0.04 0.04 0.00 0.00 -
P/EPS -7.89 1,943.55 -100.00 5.45 9.72 0.00 -0.53 51.46%
EY -12.67 0.05 -1.00 18.33 10.29 0.00 -189.33 -34.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.11 1.33 0.12 0.14 0.00 0.00 -

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