[COMPUGT] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 54.64%
YoY- -68.85%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 28,670 28,681 184,389 164,833 152,945 173,970 183,438 -26.59%
PBT -2,482 1,249 -531 -712 -422 851 569 -
Tax 134 4,905 -459 -233 -110 -480 -630 -
NP -2,348 6,154 -990 -945 -532 371 -61 83.69%
-
NP to SH -1,809 5,370 -705 -542 -321 75 -140 53.15%
-
Tax Rate - -392.71% - - - 56.40% 110.72% -
Total Cost 31,018 22,527 185,379 165,778 153,477 173,599 183,499 -25.63%
-
Net Worth 158,287 150,360 71,599 108,399 128,399 279,000 126,000 3.87%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 158,287 150,360 71,599 108,399 128,399 279,000 126,000 3.87%
NOSH 2,261,250 2,148,000 2,386,666 2,710,000 3,210,000 3,100,000 1,400,000 8.31%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -8.19% 21.46% -0.54% -0.57% -0.35% 0.21% -0.03% -
ROE -1.14% 3.57% -0.98% -0.50% -0.25% 0.03% -0.11% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.27 1.34 7.73 6.08 4.76 5.61 13.10 -32.20%
EPS -0.08 0.25 -0.03 -0.02 -0.01 0.00 -0.01 41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.03 0.04 0.04 0.09 0.09 -4.10%
Adjusted Per Share Value based on latest NOSH - 2,710,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.47 0.47 3.05 2.72 2.53 2.88 3.03 -26.68%
EPS -0.03 0.09 -0.01 -0.01 -0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0262 0.0249 0.0118 0.0179 0.0212 0.0461 0.0208 3.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.065 0.05 0.09 0.06 0.06 0.06 0.11 -
P/RPS 5.13 3.74 1.16 0.99 1.26 1.07 0.84 35.18%
P/EPS -81.25 20.00 -304.68 -300.00 -600.00 2,480.00 -1,100.00 -35.21%
EY -1.23 5.00 -0.33 -0.33 -0.17 0.04 -0.09 54.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.71 3.00 1.50 1.50 0.67 1.22 -4.42%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 26/11/12 25/11/11 22/11/10 25/11/09 21/11/08 -
Price 0.06 0.055 0.09 0.09 0.06 0.06 0.13 -
P/RPS 4.73 4.12 1.16 1.48 1.26 1.07 0.99 29.76%
P/EPS -75.00 22.00 -304.68 -450.00 -600.00 2,480.00 -1,300.00 -37.82%
EY -1.33 4.55 -0.33 -0.22 -0.17 0.04 -0.08 59.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 3.00 2.25 1.50 0.67 1.44 -8.22%

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