[COMPUGT] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 900.0%
YoY- 164.18%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 207,813 155,455 166,383 208,906 163,166 138,910 129,274 8.22%
PBT -563 -1,029 -458 1,069 527 1,519 1,138 -
Tax -493 -583 -345 -457 -619 -441 -498 -0.16%
NP -1,056 -1,612 -803 612 -92 1,078 640 -
-
NP to SH -846 -1,195 -714 310 -483 741 640 -
-
Tax Rate - - - 42.75% 117.46% 29.03% 43.76% -
Total Cost 208,869 157,067 167,186 208,294 163,258 137,832 128,634 8.40%
-
Net Worth 64,274 79,666 119,000 279,000 217,350 213,831 121,201 -10.02%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 64,274 79,666 119,000 279,000 217,350 213,831 121,201 -10.02%
NOSH 2,142,500 1,991,666 2,380,000 3,100,000 2,415,000 211,714 120,754 61.42%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.51% -1.04% -0.48% 0.29% -0.06% 0.78% 0.50% -
ROE -1.32% -1.50% -0.60% 0.11% -0.22% 0.35% 0.53% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.70 7.81 6.99 6.74 6.76 65.61 107.06 -32.95%
EPS -0.04 -0.06 -0.03 0.01 -0.02 0.35 0.53 -
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 1.01 1.0037 -44.26%
Adjusted Per Share Value based on latest NOSH - 3,100,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.43 2.57 2.75 3.45 2.70 2.30 2.14 8.17%
EPS -0.01 -0.02 -0.01 0.01 -0.01 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0106 0.0132 0.0197 0.0461 0.0359 0.0353 0.02 -10.03%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.09 0.06 0.06 0.08 0.11 0.15 0.16 -
P/RPS 0.93 0.77 0.86 1.19 1.63 0.23 0.15 35.50%
P/EPS -227.93 -100.00 -200.00 800.00 -550.00 42.86 30.19 -
EY -0.44 -1.00 -0.50 0.13 -0.18 2.33 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 1.50 1.20 0.89 1.22 0.15 0.16 62.91%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 13/08/12 26/08/11 25/08/10 25/08/09 18/08/08 15/08/07 21/08/06 -
Price 0.08 0.06 0.06 0.07 0.10 0.13 0.14 -
P/RPS 0.82 0.77 0.86 1.04 1.48 0.20 0.13 35.89%
P/EPS -202.60 -100.00 -200.00 700.00 -500.00 37.14 26.42 -
EY -0.49 -1.00 -0.50 0.14 -0.20 2.69 3.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 1.50 1.20 0.78 1.11 0.13 0.14 63.38%

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