[COMPUGT] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 79.7%
YoY- -101.85%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 617,773 637,860 733,148 686,974 586,577 440,644 60,815 47.13%
PBT -23,455 -12,139 -91,815 1,608 25,802 1,966 1,201 -
Tax -1,023 -709 -1,718 -1,375 -2,363 -1,095 -1,843 -9.34%
NP -24,478 -12,848 -93,533 233 23,439 871 -642 83.40%
-
NP to SH -22,055 -11,911 -93,855 -240 12,943 871 -642 80.25%
-
Tax Rate - - - 85.51% 9.16% 55.70% 153.46% -
Total Cost 642,251 650,708 826,681 686,741 563,138 439,773 61,457 47.83%
-
Net Worth 63,929 84,785 106,630 216,900 190,932 136,297 14,748 27.67%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 63,929 84,785 106,630 216,900 190,932 136,297 14,748 27.67%
NOSH 2,130,970 2,119,642 2,132,613 2,410,000 2,121,475 136,093 14,826 128.78%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -3.96% -2.01% -12.76% 0.03% 4.00% 0.20% -1.06% -
ROE -34.50% -14.05% -88.02% -0.11% 6.78% 0.64% -4.35% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 28.99 30.09 34.38 28.51 27.65 323.78 410.17 -35.68%
EPS -1.03 -0.56 -4.40 -0.01 0.61 0.64 -4.33 -21.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.05 0.09 0.09 1.0015 0.9947 -44.19%
Adjusted Per Share Value based on latest NOSH - 2,352,500
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 10.21 10.54 12.12 11.35 9.69 7.28 1.01 47.01%
EPS -0.36 -0.20 -1.55 0.00 0.21 0.01 -0.01 81.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0106 0.014 0.0176 0.0358 0.0316 0.0225 0.0024 28.07%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.06 0.06 0.06 0.12 0.14 0.12 0.01 -
P/RPS 0.21 0.20 0.17 0.42 0.51 0.04 0.00 -
P/EPS -5.80 -10.68 -1.36 -1,205.00 22.95 18.75 -0.23 71.20%
EY -17.25 -9.37 -73.35 -0.08 4.36 5.33 -433.00 -41.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.50 1.20 1.33 1.56 0.12 0.01 141.72%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 20/02/12 21/02/11 22/02/10 23/02/09 22/02/08 13/02/07 22/02/06 -
Price 0.10 0.06 0.06 0.17 0.12 0.12 0.17 -
P/RPS 0.34 0.20 0.17 0.60 0.43 0.04 0.04 42.83%
P/EPS -9.66 -10.68 -1.36 -1,707.08 19.67 18.75 -3.93 16.16%
EY -10.35 -9.37 -73.35 -0.06 5.08 5.33 -25.47 -13.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 1.50 1.20 1.89 1.33 0.12 0.17 64.14%

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