[COMPUGT] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/03/04 31/03/03 CAGR
Revenue 665,460 599,518 456,096 446,134 0 0 0 -
PBT 657 5,085 2,474 25,188 0 -41,132 -40,645 -
Tax -1,975 -1,986 -1,022 -5,800 0 0 55,866 -
NP -1,318 3,098 1,452 19,388 0 -41,132 15,221 -
-
NP to SH -1,576 2,588 1,452 19,388 0 -41,132 15,221 -
-
Tax Rate 300.61% 39.06% 41.31% 23.03% - - - -
Total Cost 666,778 596,420 454,644 426,746 0 41,132 -15,221 -
-
Net Worth 177,300 217,823 121,544 32,679 0 -505,362 -433,242 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/03/04 31/03/03 CAGR
Net Worth 177,300 217,823 121,544 32,679 0 -505,362 -433,242 -
NOSH 1,970,000 2,156,666 121,000 95,413 128,653 128,591 128,558 64.15%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/03/04 31/03/03 CAGR
NP Margin -0.20% 0.52% 0.32% 4.35% 0.00% 0.00% 0.00% -
ROE -0.89% 1.19% 1.19% 59.33% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/03/04 31/03/03 CAGR
RPS 33.78 27.80 376.94 467.58 0.00 0.00 0.00 -
EPS -0.08 0.12 1.20 20.32 0.00 -31.99 11.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.101 1.0045 0.3425 0.00 -3.93 -3.37 -
Adjusted Per Share Value based on latest NOSH - 95,471
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/03/04 31/03/03 CAGR
RPS 12.10 10.90 8.29 8.11 0.00 0.00 0.00 -
EPS -0.03 0.05 0.03 0.35 0.00 -0.75 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0322 0.0396 0.0221 0.0059 0.00 -0.0919 -0.0788 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/03/04 31/03/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 31/03/04 31/03/03 -
Price 0.11 0.17 0.16 0.18 0.18 0.18 0.18 -
P/RPS 0.33 0.61 0.04 0.00 0.00 0.00 0.00 -
P/EPS -137.50 141.67 13.33 0.00 0.00 -0.56 1.52 -
EY -0.73 0.71 7.50 0.00 0.00 -177.70 65.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.68 0.16 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/03/04 31/03/03 CAGR
Date 21/11/08 23/11/07 28/11/06 23/12/05 30/11/04 26/05/04 30/05/03 -
Price 0.13 0.16 0.13 0.01 0.18 0.18 0.18 -
P/RPS 0.38 0.58 0.03 0.00 0.00 0.00 0.00 -
P/EPS -162.50 133.33 10.83 0.00 0.00 -0.56 1.52 -
EY -0.62 0.75 9.23 0.00 0.00 -177.70 65.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.58 0.13 0.00 0.00 0.00 0.00 -

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