[COMPUGT] QoQ Cumulative 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- 21.99%
YoY- 135.19%
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 324,331 157,948 733,148 589,686 415,716 206,810 686,974 -39.45%
PBT -4,246 -3,788 -91,815 2,575 1,724 655 1,608 -
Tax -599 -254 -1,718 -1,559 -1,079 -622 -1,375 -42.62%
NP -4,845 -4,042 -93,533 1,016 645 33 233 -
-
NP to SH -4,866 -4,152 -93,855 416 341 31 -240 647.65%
-
Tax Rate - - - 60.54% 62.59% 94.96% 85.51% -
Total Cost 329,176 161,990 826,681 588,670 415,071 206,777 686,741 -38.83%
-
Net Worth 105,782 109,263 106,630 187,200 153,450 216,900 216,900 -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 105,782 109,263 106,630 187,200 153,450 216,900 216,900 -38.12%
NOSH 2,115,652 2,185,263 2,132,613 2,080,000 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 -4.60% -3.80% -88.02% 0.22% 0.22% 0.01% -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 15.33 7.23 34.38 28.35 24.38 8.58 28.51 -33.95%
EPS -0.23 -0.19 -4.40 0.02 0.02 0.00 -0.01 713.41%
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 5.36 2.61 12.12 9.75 6.87 3.42 11.35 -39.44%
EPS -0.08 -0.07 -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 0.39 0.83 0.17 0.21 0.33 1.75 0.42 -4.83%
P/EPS -26.09 -31.58 -1.36 300.00 400.00 11,661.29 -1,205.00 -92.28%
EY -3.83 -3.17 -73.35 0.33 0.25 0.01 -0.08 1227.85%
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 0.39 0.83 0.17 0.21 0.29 1.17 0.60 -25.02%
P/EPS -26.09 -31.58 -1.36 300.00 350.00 7,774.19 -1,707.08 -93.88%
EY -3.83 -3.17 -73.35 0.33 0.29 0.01 -0.06 1509.42%
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