[COMPUGT] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 114.54%
YoY- 110.43%
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 136,828 155,856 710,980 602,912 631,792 827,240 609,964 -22.04%
PBT -14,676 -6,608 -3,436 3,544 -15,152 2,620 -2,412 35.09%
Tax -952 -1,376 -1,632 -2,332 -1,016 -2,488 -932 0.35%
NP -15,628 -7,984 -5,068 1,212 -16,168 132 -3,344 29.28%
-
NP to SH -12,184 -6,992 -2,924 1,732 -16,608 124 -2,236 32.63%
-
Tax Rate - - - 65.80% - 94.96% - -
Total Cost 152,456 163,840 716,048 601,700 647,960 827,108 613,308 -20.69%
-
Net Worth 152,299 152,950 74,199 86,599 109,263 216,900 167,700 -1.59%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 152,299 152,950 74,199 86,599 109,263 216,900 167,700 -1.59%
NOSH 2,175,714 2,185,000 2,473,333 2,165,000 2,185,263 2,410,000 1,863,333 2.61%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -11.42% -5.12% -0.71% 0.20% -2.56% 0.02% -0.55% -
ROE -8.00% -4.57% -3.94% 2.00% -15.20% 0.06% -1.33% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 6.29 7.13 28.75 27.85 28.91 34.33 32.74 -24.02%
EPS -0.56 -0.32 -0.12 0.08 -0.76 0.00 -0.12 29.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.03 0.04 0.05 0.09 0.09 -4.10%
Adjusted Per Share Value based on latest NOSH - 2,165,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2.26 2.58 11.75 9.96 10.44 13.67 10.08 -22.04%
EPS -0.20 -0.12 -0.05 0.03 -0.27 0.00 -0.04 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0252 0.0253 0.0123 0.0143 0.0181 0.0358 0.0277 -1.56%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.05 0.08 0.09 0.06 0.06 0.15 0.12 -
P/RPS 0.80 1.12 0.31 0.22 0.21 0.44 0.37 13.70%
P/EPS -8.93 -25.00 -76.13 75.00 -7.89 2,915.32 -100.00 -33.13%
EY -11.20 -4.00 -1.31 1.33 -12.67 0.03 -1.00 49.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.14 3.00 1.50 1.20 1.67 1.33 -9.92%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 27/05/13 23/05/12 20/05/11 24/05/10 26/05/09 26/05/08 -
Price 0.05 0.075 0.08 0.06 0.06 0.10 0.12 -
P/RPS 0.80 1.05 0.28 0.22 0.21 0.29 0.37 13.70%
P/EPS -8.93 -23.44 -67.67 75.00 -7.89 1,943.55 -100.00 -33.13%
EY -11.20 -4.27 -1.48 1.33 -12.67 0.05 -1.00 49.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.07 2.67 1.50 1.20 1.11 1.33 -9.92%

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