[CWG] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
16-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 62.75%
YoY- -203.89%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 96,004 92,007 94,061 101,636 81,784 87,336 87,561 6.32%
PBT -3,156 -811 -1,312 -998 -2,580 -1,354 49 -
Tax 740 112 212 250 572 108 -207 -
NP -2,416 -699 -1,100 -748 -2,008 -1,246 -158 515.04%
-
NP to SH -1,908 -630 -1,100 -748 -2,008 -1,246 -158 425.56%
-
Tax Rate - - - - - - 422.45% -
Total Cost 98,420 92,706 95,161 102,384 83,792 88,582 87,719 7.96%
-
Net Worth 38,413 43,331 38,303 38,660 38,810 38,625 39,392 -1.66%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 38,413 43,331 38,303 38,660 38,810 38,625 39,392 -1.66%
NOSH 42,212 42,068 42,091 42,022 42,184 41,533 41,034 1.90%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -2.52% -0.76% -1.17% -0.74% -2.46% -1.43% -0.18% -
ROE -4.97% -1.45% -2.87% -1.93% -5.17% -3.23% -0.40% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 227.43 218.71 223.47 241.86 193.87 210.28 213.39 4.33%
EPS -4.52 -1.50 -2.61 -1.78 -4.76 -3.00 -0.39 411.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 1.03 0.91 0.92 0.92 0.93 0.96 -3.49%
Adjusted Per Share Value based on latest NOSH - 42,666
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 36.59 35.07 35.85 38.74 31.17 33.29 33.37 6.32%
EPS -0.73 -0.24 -0.42 -0.29 -0.77 -0.47 -0.06 428.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1464 0.1652 0.146 0.1474 0.1479 0.1472 0.1501 -1.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.63 0.76 0.76 0.84 0.91 1.03 1.06 -
P/RPS 0.28 0.35 0.34 0.35 0.47 0.49 0.50 -32.03%
P/EPS -13.94 -50.75 -29.08 -47.19 -19.12 -34.33 -274.14 -86.24%
EY -7.17 -1.97 -3.44 -2.12 -5.23 -2.91 -0.36 633.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.84 0.91 0.99 1.11 1.10 -26.70%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 29/08/05 11/05/05 16/02/05 18/11/04 24/08/04 14/05/04 -
Price 0.51 0.69 0.75 0.77 0.83 0.94 1.08 -
P/RPS 0.22 0.32 0.34 0.32 0.43 0.45 0.51 -42.87%
P/EPS -11.28 -46.08 -28.70 -43.26 -17.44 -31.33 -279.31 -88.20%
EY -8.86 -2.17 -3.48 -2.31 -5.73 -3.19 -0.36 744.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.82 0.84 0.90 1.01 1.13 -37.34%

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