[COMPUGT] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[COMPUGT] COMPUGATES HOLDINGS BHD
Announcement Date
09-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 29.57%
YoY- -69.47%
Quarter Report
Latest QR
Upcoming QR
COMPUGT's Result
COMPUGT's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 419,070 0 0 468 26,979 72,494 37.58%
PBT 14,195 0 -58,919 -340,896 -200,689 -30,477 -
Tax -4,757 0 42,119 0 34,366 31,009 -
NP 9,438 0 -16,800 -340,896 -166,323 532 68.71%
-
NP to SH 9,438 0 -16,800 -340,896 -201,158 -34,503 -
-
Tax Rate 33.51% - - - - - -
Total Cost 409,632 0 16,800 341,364 193,302 71,962 37.20%
-
Net Worth 121,201 127,901 -496,407 -466,689 -271,290 14,140 47.80%
Dividend
30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 121,201 127,901 -496,407 -466,689 -271,290 14,140 47.80%
NOSH 120,754 128,582 128,603 128,564 128,573 128,554 -1.13%
Ratio Analysis
30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.25% 0.00% 0.00% -72,841.02% -616.49% 0.73% -
ROE 7.79% 0.00% 0.00% 0.00% 0.00% -243.99% -
Per Share
30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 347.04 0.00 0.00 0.36 20.98 56.39 39.16%
EPS 7.82 0.00 -13.06 -265.16 -156.45 -26.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0037 0.9947 -3.86 -3.63 -2.11 0.11 49.49%
Adjusted Per Share Value based on latest NOSH - 128,564
30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.93 0.00 0.00 0.01 0.45 1.20 37.56%
EPS 0.16 0.00 -0.28 -5.63 -3.32 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.0211 -0.082 -0.0771 -0.0448 0.0023 48.19%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.16 0.18 0.18 0.18 0.55 0.62 -
P/RPS 0.05 0.00 0.00 49.45 2.62 1.10 -43.00%
P/EPS 2.05 0.00 -1.38 -0.07 -0.35 -2.31 -
EY 48.85 0.00 -72.57 -1,473.08 -284.46 -43.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.00 0.00 0.00 5.64 -47.68%
Price Multiplier on Announcement Date
30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 21/08/06 30/08/05 16/02/04 09/04/03 28/02/02 28/02/01 -
Price 0.14 0.18 0.18 0.18 0.48 0.62 -
P/RPS 0.04 0.00 0.00 49.45 2.29 1.10 -45.26%
P/EPS 1.79 0.00 -1.38 -0.07 -0.31 -2.31 -
EY 55.83 0.00 -72.57 -1,473.08 -325.94 -43.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.18 0.00 0.00 0.00 5.64 -48.93%

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