[COMPUGT] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -7016.36%
YoY- -38843.98%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 613,531 617,773 637,769 733,148 688,467 586,577 440,644 5.66%
PBT -8,081 -23,455 -12,085 -91,815 1,624 25,799 1,966 -
Tax -1,172 -1,023 -668 -1,718 -1,394 -2,363 -1,095 1.13%
NP -9,253 -24,478 -12,753 -93,533 230 23,436 871 -
-
NP to SH -7,690 -22,055 -11,341 -93,855 -241 12,941 871 -
-
Tax Rate - - - - 85.84% 9.16% 55.70% -
Total Cost 622,784 642,251 650,522 826,681 688,237 563,141 439,773 5.96%
-
Net Worth 63,503 63,850 84,882 106,618 211,725 238,980 181,939 -16.07%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 63,503 63,850 84,882 106,618 211,725 238,980 181,939 -16.07%
NOSH 2,116,800 2,128,350 2,122,069 2,132,375 2,352,500 2,156,862 181,666 50.51%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.51% -3.96% -2.00% -12.76% 0.03% 4.00% 0.20% -
ROE -12.11% -34.54% -13.36% -88.03% -0.11% 5.42% 0.48% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.98 29.03 30.05 34.38 29.27 27.20 242.56 -29.79%
EPS -0.36 -1.04 -0.53 -4.40 -0.01 0.60 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.04 0.05 0.09 0.1108 1.0015 -44.24%
Adjusted Per Share Value based on latest NOSH - 2,132,375
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.14 10.21 10.54 12.12 11.38 9.69 7.28 5.67%
EPS -0.13 -0.36 -0.19 -1.55 0.00 0.21 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0105 0.0106 0.014 0.0176 0.035 0.0395 0.0301 -16.08%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.09 0.06 0.06 0.06 0.12 0.14 0.12 -
P/RPS 0.31 0.21 0.20 0.17 0.41 0.51 0.05 35.50%
P/EPS -24.77 -5.79 -11.23 -1.36 -1,171.37 23.33 25.03 -
EY -4.04 -17.27 -8.91 -73.36 -0.09 4.29 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.00 1.50 1.20 1.33 1.26 0.12 70.91%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 20/02/12 21/02/11 22/02/10 23/02/09 22/02/08 13/02/07 -
Price 0.09 0.10 0.06 0.06 0.17 0.12 0.12 -
P/RPS 0.31 0.34 0.20 0.17 0.58 0.44 0.05 35.50%
P/EPS -24.77 -9.65 -11.23 -1.36 -1,659.44 20.00 25.03 -
EY -4.04 -10.36 -8.91 -73.36 -0.06 5.00 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.33 1.50 1.20 1.89 1.08 0.12 70.91%

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