[COMPUGT] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -75.81%
YoY- 153.57%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 184,389 164,833 152,945 173,970 183,438 126,943 101,123 10.52%
PBT -531 -712 -422 851 569 260 106 -
Tax -459 -233 -110 -480 -630 -495 -90 31.16%
NP -990 -945 -532 371 -61 -235 16 -
-
NP to SH -705 -542 -321 75 -140 18 16 -
-
Tax Rate - - - 56.40% 110.72% 190.38% 84.91% -
Total Cost 185,379 165,778 153,477 173,599 183,499 127,178 101,107 10.62%
-
Net Worth 71,599 108,399 128,399 279,000 126,000 21,383 160,720 -12.59%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 71,599 108,399 128,399 279,000 126,000 21,383 160,720 -12.59%
NOSH 2,386,666 2,710,000 3,210,000 3,100,000 1,400,000 211,714 160,000 56.83%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.54% -0.57% -0.35% 0.21% -0.03% -0.19% 0.02% -
ROE -0.98% -0.50% -0.25% 0.03% -0.11% 0.08% 0.01% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.73 6.08 4.76 5.61 13.10 59.96 63.20 -29.52%
EPS -0.03 -0.02 -0.01 0.00 -0.01 0.00 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.04 0.09 0.09 0.101 1.0045 -44.26%
Adjusted Per Share Value based on latest NOSH - 3,100,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.05 2.72 2.53 2.88 3.03 2.10 1.67 10.54%
EPS -0.01 -0.01 -0.01 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0118 0.0179 0.0212 0.0461 0.0208 0.0035 0.0266 -12.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.09 0.06 0.06 0.06 0.11 0.17 0.16 -
P/RPS 1.16 0.99 1.26 1.07 0.84 0.28 0.25 29.11%
P/EPS -304.68 -300.00 -600.00 2,480.00 -1,100.00 1,999.52 1,600.00 -
EY -0.33 -0.33 -0.17 0.04 -0.09 0.05 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 1.50 1.50 0.67 1.22 1.68 0.16 62.91%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 25/11/11 22/11/10 25/11/09 21/11/08 23/11/07 28/11/06 -
Price 0.09 0.09 0.06 0.06 0.13 0.16 0.13 -
P/RPS 1.16 1.48 1.26 1.07 0.99 0.27 0.21 32.92%
P/EPS -304.68 -450.00 -600.00 2,480.00 -1,300.00 1,881.90 1,300.00 -
EY -0.33 -0.22 -0.17 0.04 -0.08 0.05 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.25 1.50 0.67 1.44 1.58 0.13 68.65%

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