[COMPUGT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 112.92%
YoY- 105.55%
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 733,148 589,686 415,716 206,810 686,974 499,095 315,657 75.11%
PBT -91,815 2,575 1,724 655 1,608 493 -76 11097.45%
Tax -1,718 -1,559 -1,079 -622 -1,375 -1,482 -852 59.40%
NP -93,533 1,016 645 33 233 -989 -928 2047.64%
-
NP to SH -93,855 416 341 31 -240 -1,182 -1,042 1892.96%
-
Tax Rate - 60.54% 62.59% 94.96% 85.51% 300.61% - -
Total Cost 826,681 588,670 415,071 206,777 686,741 500,084 316,585 89.29%
-
Net Worth 106,630 187,200 153,450 216,900 216,900 177,300 187,560 -31.30%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 106,630 187,200 153,450 216,900 216,900 177,300 187,560 -31.30%
NOSH 2,132,613 2,080,000 1,705,000 2,410,000 2,410,000 1,970,000 2,083,999 1.54%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -12.76% 0.17% 0.16% 0.02% 0.03% -0.20% -0.29% -
ROE -88.02% 0.22% 0.22% 0.01% -0.11% -0.67% -0.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 34.38 28.35 24.38 8.58 28.51 25.33 15.15 72.43%
EPS -4.40 0.02 0.02 0.00 -0.01 -0.06 -0.05 1862.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.09 0.09 0.09 0.09 0.09 0.09 -32.34%
Adjusted Per Share Value based on latest NOSH - 2,352,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.12 9.75 6.87 3.42 11.35 8.25 5.22 75.07%
EPS -1.55 0.01 0.01 0.00 0.00 -0.02 -0.02 1703.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.0309 0.0254 0.0358 0.0358 0.0293 0.031 -31.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.06 0.06 0.08 0.15 0.12 0.11 0.11 -
P/RPS 0.17 0.21 0.33 1.75 0.42 0.43 0.73 -62.04%
P/EPS -1.36 300.00 400.00 11,661.29 -1,205.00 -183.33 -220.00 -96.60%
EY -73.35 0.33 0.25 0.01 -0.08 -0.55 -0.45 2856.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.67 0.89 1.67 1.33 1.22 1.22 -1.09%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 25/11/09 25/08/09 26/05/09 23/02/09 21/11/08 18/08/08 -
Price 0.06 0.06 0.07 0.10 0.17 0.13 0.10 -
P/RPS 0.17 0.21 0.29 1.17 0.60 0.51 0.66 -59.41%
P/EPS -1.36 300.00 350.00 7,774.19 -1,707.08 -216.67 -200.00 -96.37%
EY -73.35 0.33 0.29 0.01 -0.06 -0.46 -0.50 2656.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.67 0.78 1.11 1.89 1.44 1.11 5.31%

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