[COMPUGT] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 244.81%
YoY- -96.88%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 644,790 630,549 684,286 742,786 555,282 512,755 289,796 14.24%
PBT -25,200 -7,411 -96,258 2,882 23,161 3,389 -9,805 17.02%
Tax -848 -997 -1,350 -1,783 -2,042 -1,470 -4,259 -23.56%
NP -26,048 -8,408 -97,608 1,099 21,119 1,919 -14,064 10.80%
-
NP to SH -23,219 -6,756 -98,038 349 11,200 1,620 -14,064 8.70%
-
Tax Rate - - - 61.87% 8.82% 43.38% - -
Total Cost 670,838 638,957 781,894 741,687 534,163 510,836 303,860 14.09%
-
Net Worth 74,199 86,599 109,263 211,725 167,700 216,714 120,073 -7.70%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 74,199 86,599 109,263 211,725 167,700 216,714 120,073 -7.70%
NOSH 2,473,333 2,165,000 2,185,263 2,352,500 1,863,333 214,909 120,277 65.44%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -4.04% -1.33% -14.26% 0.15% 3.80% 0.37% -4.85% -
ROE -31.29% -7.80% -89.73% 0.16% 6.68% 0.75% -11.71% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 26.07 29.12 31.31 31.57 29.80 238.59 240.94 -30.94%
EPS -0.94 -0.31 -4.49 0.01 0.60 0.75 -11.69 -34.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.05 0.09 0.09 1.0084 0.9983 -44.21%
Adjusted Per Share Value based on latest NOSH - 2,352,500
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 10.66 10.42 11.31 12.28 9.18 8.47 4.79 14.24%
EPS -0.38 -0.11 -1.62 0.01 0.19 0.03 -0.23 8.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0123 0.0143 0.0181 0.035 0.0277 0.0358 0.0198 -7.62%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.09 0.06 0.06 0.15 0.12 0.13 0.14 -
P/RPS 0.35 0.21 0.19 0.48 0.40 0.05 0.06 34.13%
P/EPS -9.59 -19.23 -1.34 1,011.10 19.96 17.25 -1.20 41.35%
EY -10.43 -5.20 -74.77 0.10 5.01 5.80 -83.52 -29.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 1.50 1.20 1.67 1.33 0.13 0.14 66.58%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 20/05/11 24/05/10 26/05/09 26/05/08 25/05/07 31/05/06 -
Price 0.08 0.06 0.06 0.10 0.12 0.12 0.14 -
P/RPS 0.31 0.21 0.19 0.32 0.40 0.05 0.06 31.44%
P/EPS -8.52 -19.23 -1.34 674.07 19.96 15.92 -1.20 38.59%
EY -11.73 -5.20 -74.77 0.15 5.01 6.28 -83.52 -27.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 1.50 1.20 1.11 1.33 0.12 0.14 63.38%

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