[CWG] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -23.34%
YoY- 155.37%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 110,403 110,696 116,298 116,140 101,471 95,537 101,216 5.96%
PBT 306 120 754 644 1,012 486 142 66.91%
Tax -61 -37 -100 80 -154 -32 -98 -27.11%
NP 245 82 654 724 858 454 44 214.48%
-
NP to SH 214 86 582 680 887 476 78 96.10%
-
Tax Rate 19.93% 30.83% 13.26% -12.42% 15.22% 6.58% 69.01% -
Total Cost 110,158 110,613 115,644 115,416 100,613 95,082 101,172 5.84%
-
Net Worth 49,094 50,266 49,343 49,299 48,963 41,973 43,636 8.18%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 49,094 50,266 49,343 49,299 48,963 41,973 43,636 8.18%
NOSH 41,960 43,332 42,173 42,499 42,209 41,973 43,636 -2.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.22% 0.07% 0.56% 0.62% 0.85% 0.48% 0.04% -
ROE 0.44% 0.17% 1.18% 1.38% 1.81% 1.13% 0.18% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 263.11 255.45 275.76 273.27 240.40 227.61 231.95 8.77%
EPS 0.51 0.20 1.38 1.60 2.10 1.13 0.18 100.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.17 1.16 1.16 1.00 1.00 11.04%
Adjusted Per Share Value based on latest NOSH - 42,499
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 42.08 42.19 44.33 44.27 38.67 36.41 38.58 5.96%
EPS 0.08 0.03 0.22 0.26 0.34 0.18 0.03 92.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1871 0.1916 0.1881 0.1879 0.1866 0.16 0.1663 8.18%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.43 0.47 0.50 0.44 0.52 0.50 0.50 -
P/RPS 0.16 0.18 0.18 0.16 0.22 0.22 0.22 -19.14%
P/EPS 84.31 235.00 36.23 27.50 24.75 44.09 279.72 -55.07%
EY 1.19 0.43 2.76 3.64 4.04 2.27 0.36 122.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.43 0.38 0.45 0.50 0.50 -18.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 26/05/08 14/02/08 14/11/07 28/08/07 16/05/07 14/02/07 -
Price 0.49 0.50 0.50 0.48 0.50 0.53 0.46 -
P/RPS 0.19 0.20 0.18 0.18 0.21 0.23 0.20 -3.36%
P/EPS 96.08 250.00 36.23 30.00 23.79 46.74 257.34 -48.18%
EY 1.04 0.40 2.76 3.33 4.20 2.14 0.39 92.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.43 0.41 0.43 0.53 0.46 -5.88%

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