[CWG] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -202.86%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 89,598 87,900 101,232 96,004 92,007 94,061 101,636 -8.08%
PBT -685 -1,714 -882 -3,156 -811 -1,312 -998 -22.24%
Tax -17 385 178 740 112 212 250 -
NP -702 -1,329 -704 -2,416 -699 -1,100 -748 -4.15%
-
NP to SH -657 -1,154 -624 -1,908 -630 -1,100 -748 -8.30%
-
Tax Rate - - - - - - - -
Total Cost 90,300 89,229 101,936 98,420 92,706 95,161 102,384 -8.05%
-
Net Worth 42,536 42,459 44,270 38,413 43,331 38,303 38,660 6.59%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 42,536 42,459 44,270 38,413 43,331 38,303 38,660 6.59%
NOSH 42,115 42,038 42,162 42,212 42,068 42,091 42,022 0.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.78% -1.51% -0.70% -2.52% -0.76% -1.17% -0.74% -
ROE -1.54% -2.72% -1.41% -4.97% -1.45% -2.87% -1.93% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 212.74 209.09 240.10 227.43 218.71 223.47 241.86 -8.21%
EPS -1.56 -2.75 -1.48 -4.52 -1.50 -2.61 -1.78 -8.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.05 0.91 1.03 0.91 0.92 6.43%
Adjusted Per Share Value based on latest NOSH - 42,212
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 34.15 33.50 38.58 36.59 35.07 35.85 38.74 -8.08%
EPS -0.25 -0.44 -0.24 -0.73 -0.24 -0.42 -0.29 -9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1621 0.1618 0.1687 0.1464 0.1652 0.146 0.1474 6.56%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.50 0.57 0.52 0.63 0.76 0.76 0.84 -
P/RPS 0.24 0.27 0.22 0.28 0.35 0.34 0.35 -22.29%
P/EPS -32.05 -20.75 -35.14 -13.94 -50.75 -29.08 -47.19 -22.78%
EY -3.12 -4.82 -2.85 -7.17 -1.97 -3.44 -2.12 29.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.50 0.69 0.74 0.84 0.91 -32.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 15/06/06 06/03/06 25/11/05 29/08/05 11/05/05 16/02/05 -
Price 0.52 0.50 0.76 0.51 0.69 0.75 0.77 -
P/RPS 0.24 0.24 0.32 0.22 0.32 0.34 0.32 -17.49%
P/EPS -33.33 -18.20 -51.35 -11.28 -46.08 -28.70 -43.26 -15.99%
EY -3.00 -5.49 -1.95 -8.86 -2.17 -3.48 -2.31 19.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.72 0.56 0.67 0.82 0.84 -28.36%

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