[COMPUGT] QoQ TTM Result on 30-Jun-2006 [#2]

Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 167.11%
YoY--%
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 512,755 440,644 402,887 419,070 289,796 178,121 117,306 167.57%
PBT 3,389 1,966 3,061 14,195 -9,805 -19,914 -30,748 -
Tax -1,470 -1,095 -2,610 -4,757 -4,259 -4,080 -2,237 -24.43%
NP 1,919 871 451 9,438 -14,064 -23,994 -32,985 -
-
NP to SH 1,620 871 451 9,438 -14,064 -23,994 -32,985 -
-
Tax Rate 43.38% 55.70% 85.27% 33.51% - - - -
Total Cost 510,836 439,773 402,436 409,632 303,860 202,115 150,291 126.23%
-
Net Worth 216,714 181,939 160,720 121,201 120,073 14,758 32,699 253.23%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 216,714 181,939 160,720 121,201 120,073 14,758 32,699 253.23%
NOSH 214,909 181,666 160,000 120,754 120,277 14,837 95,471 71.84%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.37% 0.20% 0.11% 2.25% -4.85% -13.47% -28.12% -
ROE 0.75% 0.48% 0.28% 7.79% -11.71% -162.58% -100.87% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 238.59 242.56 251.80 347.04 240.94 1,200.50 122.87 55.70%
EPS 0.75 0.48 0.28 7.82 -11.69 -161.72 -34.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0084 1.0015 1.0045 1.0037 0.9983 0.9947 0.3425 105.55%
Adjusted Per Share Value based on latest NOSH - 120,754
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.47 7.28 6.66 6.93 4.79 2.94 1.94 167.36%
EPS 0.03 0.01 0.01 0.16 -0.23 -0.40 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.0301 0.0266 0.02 0.0198 0.0024 0.0054 253.31%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.13 0.12 0.16 0.16 0.14 0.01 0.18 -
P/RPS 0.05 0.05 0.06 0.05 0.06 0.00 0.15 -51.95%
P/EPS 17.25 25.03 56.76 2.05 -1.20 -0.01 -0.52 -
EY 5.80 4.00 1.76 48.85 -83.52 -16,171.51 -191.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.16 0.16 0.14 0.01 0.53 -60.84%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 13/02/07 28/11/06 21/08/06 31/05/06 22/02/06 23/12/05 -
Price 0.12 0.12 0.13 0.14 0.14 0.17 0.01 -
P/RPS 0.05 0.05 0.05 0.04 0.06 0.01 0.01 192.68%
P/EPS 15.92 25.03 46.12 1.79 -1.20 -0.11 -0.03 -
EY 6.28 4.00 2.17 55.83 -83.52 -951.27 -3,454.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.13 0.14 0.14 0.17 0.03 152.19%

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