[CWG] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 148.46%
YoY- 235.01%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 83,022 58,149 29,035 101,471 71,653 50,608 22,230 140.52%
PBT 90 377 161 1,012 365 71 -336 -
Tax -28 -50 20 -154 -24 -49 11 -
NP 62 327 181 858 341 22 -325 -
-
NP to SH 65 291 170 887 357 39 -307 -
-
Tax Rate 31.11% 13.26% -12.42% 15.22% 6.58% 69.01% - -
Total Cost 82,960 57,822 28,854 100,613 71,312 50,586 22,555 138.08%
-
Net Worth 50,266 49,343 49,299 48,963 41,973 43,636 43,092 10.80%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 50,266 49,343 49,299 48,963 41,973 43,636 43,092 10.80%
NOSH 43,333 42,173 42,499 42,209 41,973 43,636 42,247 1.70%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.07% 0.56% 0.62% 0.85% 0.48% 0.04% -1.46% -
ROE 0.13% 0.59% 0.34% 1.81% 0.85% 0.09% -0.71% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 191.59 137.88 68.32 240.40 170.71 115.98 52.62 136.48%
EPS 0.15 0.69 0.40 2.10 0.85 0.09 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.17 1.16 1.16 1.00 1.00 1.02 8.94%
Adjusted Per Share Value based on latest NOSH - 41,981
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 31.64 22.16 11.07 38.67 27.31 19.29 8.47 140.55%
EPS 0.02 0.11 0.06 0.34 0.14 0.01 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1916 0.1881 0.1879 0.1866 0.16 0.1663 0.1642 10.82%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.47 0.50 0.44 0.52 0.50 0.50 0.51 -
P/RPS 0.25 0.36 0.64 0.22 0.29 0.43 0.97 -59.46%
P/EPS 313.33 72.46 110.00 24.75 58.79 559.44 -70.18 -
EY 0.32 1.38 0.91 4.04 1.70 0.18 -1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.38 0.45 0.50 0.50 0.50 -12.38%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 14/02/08 14/11/07 28/08/07 16/05/07 14/02/07 15/11/06 -
Price 0.50 0.50 0.48 0.50 0.53 0.46 0.50 -
P/RPS 0.26 0.36 0.70 0.21 0.31 0.40 0.95 -57.81%
P/EPS 333.33 72.46 120.00 23.79 62.31 514.69 -68.81 -
EY 0.30 1.38 0.83 4.20 1.60 0.19 -1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.41 0.43 0.53 0.46 0.49 -8.33%

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