[COMPUGT] QoQ TTM Result on 30-Sep-2007 [#3]

Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.12%
YoY- 282.04%
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 579,538 555,282 586,577 548,211 522,391 512,755 440,644 20.06%
PBT 22,169 23,161 25,799 3,924 3,770 3,389 1,966 403.59%
Tax -2,220 -2,042 -2,363 -1,818 -1,413 -1,470 -1,095 60.25%
NP 19,949 21,119 23,436 2,106 2,357 1,919 871 708.03%
-
NP to SH 9,976 11,200 12,941 1,723 1,721 1,620 871 408.86%
-
Tax Rate 10.01% 8.82% 9.16% 46.33% 37.48% 43.38% 55.70% -
Total Cost 559,589 534,163 563,141 546,105 520,034 510,836 439,773 17.44%
-
Net Worth 217,350 167,700 238,980 21,383 213,831 216,714 181,939 12.59%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 217,350 167,700 238,980 21,383 213,831 216,714 181,939 12.59%
NOSH 2,415,000 1,863,333 2,156,862 211,714 211,714 214,909 181,666 462.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.44% 3.80% 4.00% 0.38% 0.45% 0.37% 0.20% -
ROE 4.59% 6.68% 5.42% 8.06% 0.80% 0.75% 0.48% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 24.00 29.80 27.20 258.94 246.74 238.59 242.56 -78.63%
EPS 0.41 0.60 0.60 0.81 0.81 0.75 0.48 -9.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.1108 0.101 1.01 1.0084 1.0015 -79.96%
Adjusted Per Share Value based on latest NOSH - 211,714
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.58 9.18 9.69 9.06 8.63 8.47 7.28 20.10%
EPS 0.16 0.19 0.21 0.03 0.03 0.03 0.01 536.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.0277 0.0395 0.0035 0.0353 0.0358 0.0301 12.47%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.11 0.12 0.14 0.17 0.15 0.13 0.12 -
P/RPS 0.46 0.40 0.51 0.07 0.06 0.05 0.05 339.65%
P/EPS 26.63 19.96 23.33 20.89 18.45 17.25 25.03 4.22%
EY 3.76 5.01 4.29 4.79 5.42 5.80 4.00 -4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.33 1.26 1.68 0.15 0.13 0.12 369.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 26/05/08 22/02/08 23/11/07 15/08/07 25/05/07 13/02/07 -
Price 0.10 0.12 0.12 0.16 0.13 0.12 0.12 -
P/RPS 0.42 0.40 0.44 0.06 0.05 0.05 0.05 313.76%
P/EPS 24.21 19.96 20.00 19.66 15.99 15.92 25.03 -2.19%
EY 4.13 5.01 5.00 5.09 6.25 6.28 4.00 2.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.33 1.08 1.58 0.13 0.12 0.12 341.24%

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