[COMPUGT] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 24.62%
YoY- 53.24%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 CAGR
Revenue 555,282 512,755 289,796 0 0 10,737 28,362 57.98%
PBT 23,161 3,389 -9,805 -27,316 -56,023 -483,999 -78,654 -
Tax -2,042 -1,470 -4,259 219 42,119 0 63,585 -
NP 21,119 1,919 -14,064 -27,097 -13,904 -483,999 -15,069 -
-
NP to SH 11,200 1,620 -14,064 -27,097 -13,904 -483,999 -78,006 -
-
Tax Rate 8.82% 43.38% - - - - - -
Total Cost 534,163 510,836 303,860 27,097 13,904 494,736 43,431 47.08%
-
Net Worth 167,700 216,714 120,073 0 -484,701 -457,801 -120,852 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 167,700 216,714 120,073 0 -484,701 -457,801 -120,852 -
NOSH 1,863,333 214,909 120,277 128,511 128,568 128,595 128,566 50.84%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.80% 0.37% -4.85% 0.00% 0.00% -4,507.77% -53.13% -
ROE 6.68% 0.75% -11.71% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 CAGR
RPS 29.80 238.59 240.94 0.00 0.00 8.35 22.06 4.73%
EPS 0.60 0.75 -11.69 -21.09 -10.81 -376.37 -60.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 1.0084 0.9983 0.00 -3.77 -3.56 -0.94 -
Adjusted Per Share Value based on latest NOSH - 128,511
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 CAGR
RPS 9.18 8.47 4.79 0.00 0.00 0.18 0.47 57.92%
EPS 0.19 0.03 -0.23 -0.45 -0.23 -8.00 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0277 0.0358 0.0198 0.00 -0.0801 -0.0757 -0.02 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 30/09/03 30/09/02 28/09/01 -
Price 0.12 0.13 0.14 0.18 0.18 0.23 0.60 -
P/RPS 0.40 0.05 0.06 0.00 0.00 2.75 2.72 -25.52%
P/EPS 19.96 17.25 -1.20 -0.85 -1.66 -0.06 -0.99 -
EY 5.01 5.80 -83.52 -117.14 -60.08 -1,636.40 -101.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.13 0.14 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 CAGR
Date 26/05/08 25/05/07 31/05/06 27/05/05 20/11/03 06/01/03 30/11/01 -
Price 0.12 0.12 0.14 0.18 0.18 0.18 0.65 -
P/RPS 0.40 0.05 0.06 0.00 0.00 2.16 2.95 -26.45%
P/EPS 19.96 15.92 -1.20 -0.85 -1.66 -0.05 -1.07 -
EY 5.01 6.28 -83.52 -117.14 -60.08 -2,090.95 -93.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.12 0.14 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