[COMPUGT] QoQ TTM Result on 30-Jun-2012 [#2]

Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1.5%
YoY- -216.01%
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 474,750 613,531 716,704 697,148 644,790 617,773 631,509 -17.30%
PBT -8,874 -8,081 -24,553 -24,734 -25,200 -23,455 -8,272 4.79%
Tax -1,108 -1,172 -984 -758 -848 -1,023 -1,358 -12.67%
NP -9,982 -9,253 -25,537 -25,492 -26,048 -24,478 -9,630 2.41%
-
NP to SH -8,707 -7,690 -23,033 -22,870 -23,219 -22,055 -7,458 10.86%
-
Tax Rate - - - - - - - -
Total Cost 484,732 622,784 742,241 722,640 670,838 642,251 641,139 -16.99%
-
Net Worth 152,950 63,503 71,599 64,274 74,199 63,850 108,399 25.77%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 152,950 63,503 71,599 64,274 74,199 63,850 108,399 25.77%
NOSH 2,185,000 2,116,800 2,386,666 2,142,500 2,473,333 2,128,350 2,710,000 -13.36%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -2.10% -1.51% -3.56% -3.66% -4.04% -3.96% -1.52% -
ROE -5.69% -12.11% -32.17% -35.58% -31.29% -34.54% -6.88% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 21.73 28.98 30.03 32.54 26.07 29.03 23.30 -4.54%
EPS -0.40 -0.36 -0.97 -1.07 -0.94 -1.04 -0.28 26.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.03 0.03 0.03 0.03 0.03 0.04 45.17%
Adjusted Per Share Value based on latest NOSH - 2,142,500
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.85 10.14 11.85 11.52 10.66 10.21 10.44 -17.29%
EPS -0.14 -0.13 -0.38 -0.38 -0.38 -0.36 -0.12 10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0105 0.0118 0.0106 0.0123 0.0106 0.0179 25.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.08 0.09 0.09 0.09 0.09 0.06 0.06 -
P/RPS 0.37 0.31 0.30 0.28 0.35 0.21 0.26 26.49%
P/EPS -20.08 -24.77 -9.33 -8.43 -9.59 -5.79 -21.80 -5.32%
EY -4.98 -4.04 -10.72 -11.86 -10.43 -17.27 -4.59 5.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 3.00 3.00 3.00 3.00 2.00 1.50 -16.70%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 26/11/12 13/08/12 23/05/12 20/02/12 25/11/11 -
Price 0.075 0.09 0.09 0.08 0.08 0.10 0.09 -
P/RPS 0.35 0.31 0.30 0.25 0.31 0.34 0.39 -6.95%
P/EPS -18.82 -24.77 -9.33 -7.49 -8.52 -9.65 -32.70 -30.78%
EY -5.31 -4.04 -10.72 -13.34 -11.73 -10.36 -3.06 44.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 3.00 3.00 2.67 2.67 3.33 2.25 -39.04%

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