[COMPUGT] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Announcement Date
09-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 17.99%
YoY- 87.44%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 0 0 0 0 0 20,221 28,129 -
PBT -43,816 -27,294 -40,645 -41,764 -50,924 -486,336 -336,657 -74.28%
Tax 0 -691 55,866 0 0 -967 0 -
NP -43,816 -27,985 15,221 -41,764 -50,924 -487,303 -336,657 -74.28%
-
NP to SH -43,816 -27,985 15,221 -41,764 -50,924 -487,303 -336,657 -74.28%
-
Tax Rate - - - - - - - -
Total Cost 43,816 27,985 -15,221 41,764 50,924 507,524 364,786 -75.62%
-
Net Worth -484,701 -474,285 -433,242 -466,759 -457,801 -444,889 -357,453 22.48%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -484,701 -474,285 -433,242 -466,759 -457,801 -444,889 -357,453 22.48%
NOSH 128,568 128,532 128,558 128,583 128,595 128,580 128,580 -0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% -2,409.89% -1,196.82% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 15.73 21.88 -
EPS -34.08 -21.80 11.84 -32.48 -39.60 -378.99 -261.83 -74.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.77 -3.69 -3.37 -3.63 -3.56 -3.46 -2.78 22.49%
Adjusted Per Share Value based on latest NOSH - 128,564
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 0.33 0.46 -
EPS -0.72 -0.46 0.25 -0.69 -0.84 -8.05 -5.56 -74.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0801 -0.0784 -0.0716 -0.0771 -0.0757 -0.0735 -0.0591 22.44%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.18 0.18 0.18 0.18 0.23 0.43 0.37 -
P/RPS 0.00 0.00 0.00 0.00 0.00 2.73 1.69 -
P/EPS -0.53 -0.83 1.52 -0.55 -0.58 -0.11 -0.14 142.70%
EY -189.33 -120.96 65.78 -180.44 -172.17 -881.36 -707.64 -58.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 30/05/03 09/04/03 06/01/03 30/08/02 31/05/02 -
Price 0.18 0.18 0.18 0.18 0.18 0.25 0.36 -
P/RPS 0.00 0.00 0.00 0.00 0.00 1.59 1.65 -
P/EPS -0.53 -0.83 1.52 -0.55 -0.45 -0.07 -0.14 142.70%
EY -189.33 -120.96 65.78 -180.44 -220.00 -1,515.94 -727.30 -59.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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