[COMPUGT] YoY TTM Result on 30-Sep-2010 [#3]

Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.4%
YoY- -7429.26%
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 145,755 716,704 631,509 620,738 779,058 636,033 548,211 -19.79%
PBT -7,207 -24,553 -8,272 -99,058 3,706 22,478 3,924 -
Tax 4,270 -984 -1,358 -868 -1,471 -2,355 -1,818 -
NP -2,937 -25,537 -9,630 -99,926 2,235 20,123 2,106 -
-
NP to SH -2,597 -23,033 -7,458 -99,458 1,357 9,818 1,723 -
-
Tax Rate - - - - 39.69% 10.48% 46.33% -
Total Cost 148,692 742,241 641,139 720,664 776,823 615,910 546,105 -19.47%
-
Net Worth 150,360 71,599 108,399 128,399 279,000 126,000 21,383 38.37%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 150,360 71,599 108,399 128,399 279,000 126,000 21,383 38.37%
NOSH 2,148,000 2,386,666 2,710,000 3,210,000 3,100,000 1,400,000 211,714 47.08%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -2.02% -3.56% -1.52% -16.10% 0.29% 3.16% 0.38% -
ROE -1.73% -32.17% -6.88% -77.46% 0.49% 7.79% 8.06% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.79 30.03 23.30 19.34 25.13 45.43 258.94 -45.46%
EPS -0.12 -0.97 -0.28 -3.10 0.04 0.70 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.03 0.04 0.04 0.09 0.09 0.101 -5.92%
Adjusted Per Share Value based on latest NOSH - 3,210,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.41 11.85 10.44 10.26 12.88 10.51 9.06 -19.78%
EPS -0.04 -0.38 -0.12 -1.64 0.02 0.16 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0118 0.0179 0.0212 0.0461 0.0208 0.0035 38.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.05 0.09 0.06 0.06 0.06 0.11 0.17 -
P/RPS 0.74 0.30 0.26 0.31 0.24 0.24 0.07 48.09%
P/EPS -41.36 -9.33 -21.80 -1.94 137.07 15.69 20.89 -
EY -2.42 -10.72 -4.59 -51.64 0.73 6.38 4.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 3.00 1.50 1.50 0.67 1.22 1.68 -13.36%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 26/11/12 25/11/11 22/11/10 25/11/09 21/11/08 23/11/07 -
Price 0.055 0.09 0.09 0.06 0.06 0.13 0.16 -
P/RPS 0.81 0.30 0.39 0.31 0.24 0.29 0.06 54.24%
P/EPS -45.49 -9.33 -32.70 -1.94 137.07 18.54 19.66 -
EY -2.20 -10.72 -3.06 -51.64 0.73 5.39 5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 3.00 2.25 1.50 0.67 1.44 1.58 -10.90%

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