[COMPUGT] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 23.51%
YoY- -113.96%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 30/06/04 30/06/03 30/06/02 CAGR
Revenue 586,577 440,644 178,121 0 0 0 21,097 82.91%
PBT 25,799 1,966 -19,914 -36,164 -58,165 -57,800 -486,337 -
Tax -2,363 -1,095 -4,080 219 219 42,119 0 -
NP 23,436 871 -23,994 -35,945 -57,946 -15,681 -486,337 -
-
NP to SH 12,941 871 -23,994 -35,945 -57,946 -15,681 -486,337 -
-
Tax Rate 9.16% 55.70% - - - - - -
Total Cost 563,141 439,773 202,115 35,945 57,946 15,681 507,434 1.90%
-
Net Worth 238,980 181,939 14,758 0 -563,132 -474,551 -444,931 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 238,980 181,939 14,758 0 -563,132 -474,551 -444,931 -
NOSH 2,156,862 181,666 14,837 128,558 128,569 128,604 128,593 66.87%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.00% 0.20% -13.47% 0.00% 0.00% 0.00% -2,305.24% -
ROE 5.42% 0.48% -162.58% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 30/06/04 30/06/03 30/06/02 CAGR
RPS 27.20 242.56 1,200.50 0.00 0.00 0.00 16.41 9.61%
EPS 0.60 0.48 -161.72 -27.96 -45.07 -12.19 -378.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1108 1.0015 0.9947 0.00 -4.38 -3.69 -3.46 -
Adjusted Per Share Value based on latest NOSH - 128,558
31/12/07 31/12/06 31/12/05 31/12/04 30/06/04 30/06/03 30/06/02 CAGR
RPS 10.66 8.01 3.24 0.00 0.00 0.00 0.38 83.20%
EPS 0.24 0.02 -0.44 -0.65 -1.05 -0.29 -8.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0434 0.0331 0.0027 0.00 -0.1024 -0.0863 -0.0809 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 30/06/04 30/06/03 30/06/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 30/06/04 30/06/03 28/06/02 -
Price 0.14 0.12 0.01 0.18 0.18 0.18 0.43 -
P/RPS 0.51 0.05 0.00 0.00 0.00 0.00 2.62 -25.70%
P/EPS 23.33 25.03 -0.01 -0.64 -0.40 -1.48 -0.11 -
EY 4.29 4.00 -16,171.51 -155.33 -250.39 -67.74 -879.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.12 0.01 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 30/06/04 30/06/03 30/06/02 CAGR
Date 22/02/08 13/02/07 22/02/06 25/02/05 30/08/04 28/08/03 30/08/02 -
Price 0.12 0.12 0.17 0.18 0.18 0.18 0.25 -
P/RPS 0.44 0.05 0.01 0.00 0.00 0.00 1.52 -20.15%
P/EPS 20.00 25.03 -0.11 -0.64 -0.40 -1.48 -0.07 -
EY 5.00 4.00 -951.27 -155.33 -250.39 -67.74 -1,512.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.12 0.17 0.00 0.00 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