[COMPUGT] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -18.67%
YoY- 135.19%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 648,662 631,792 733,148 786,248 831,432 827,240 686,974 -3.76%
PBT -8,492 -15,152 -91,815 3,433 3,448 2,620 1,608 -
Tax -1,198 -1,016 -1,718 -2,078 -2,158 -2,488 -1,375 -8.80%
NP -9,690 -16,168 -93,533 1,354 1,290 132 233 -
-
NP to SH -9,732 -16,608 -93,855 554 682 124 -240 1088.33%
-
Tax Rate - - - 60.53% 62.59% 94.96% 85.51% -
Total Cost 658,352 647,960 826,681 784,893 830,142 827,108 686,741 -2.78%
-
Net Worth 105,782 109,263 106,630 187,199 153,450 216,900 216,900 -38.12%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 105,782 109,263 106,630 187,199 153,450 216,900 216,900 -38.12%
NOSH 2,115,652 2,185,263 2,132,613 2,079,997 1,705,000 2,410,000 2,410,000 -8.33%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -1.49% -2.56% -12.76% 0.17% 0.16% 0.02% 0.03% -
ROE -9.20% -15.20% -88.02% 0.30% 0.44% 0.06% -0.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.66 28.91 34.38 37.80 48.76 34.33 28.51 4.98%
EPS -0.46 -0.76 -4.40 0.03 0.04 0.00 -0.01 1192.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.09 0.09 0.09 0.09 -32.49%
Adjusted Per Share Value based on latest NOSH - 3,100,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.72 10.44 12.12 12.99 13.74 13.67 11.35 -3.74%
EPS -0.16 -0.27 -1.55 0.01 0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0175 0.0181 0.0176 0.0309 0.0254 0.0358 0.0358 -38.02%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.06 0.06 0.06 0.06 0.08 0.15 0.12 -
P/RPS 0.20 0.21 0.17 0.16 0.16 0.44 0.42 -39.10%
P/EPS -13.04 -7.89 -1.36 225.00 200.00 2,915.32 -1,205.00 -95.14%
EY -7.67 -12.67 -73.35 0.44 0.50 0.03 -0.08 2012.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.20 1.20 0.67 0.89 1.67 1.33 -6.64%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 24/05/10 22/02/10 25/11/09 25/08/09 26/05/09 23/02/09 -
Price 0.06 0.06 0.06 0.06 0.07 0.10 0.17 -
P/RPS 0.20 0.21 0.17 0.16 0.14 0.29 0.60 -52.02%
P/EPS -13.04 -7.89 -1.36 225.00 175.00 1,943.55 -1,707.08 -96.15%
EY -7.67 -12.67 -73.35 0.44 0.57 0.05 -0.06 2460.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.20 1.20 0.67 0.78 1.11 1.89 -26.18%

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