[CWG] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 89.47%
YoY- -49.53%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 77,679 56,766 21,397 103,025 76,461 57,737 25,618 109.63%
PBT 44 506 -896 141 34 1,130 -222 -
Tax -21 -128 181 -115 1 -332 16 -
NP 23 378 -715 26 35 798 -206 -
-
NP to SH -66 313 -742 108 57 775 -217 -54.80%
-
Tax Rate 47.73% 25.30% - 81.56% -2.94% 29.38% - -
Total Cost 77,656 56,388 22,112 102,999 76,426 56,939 25,824 108.47%
-
Net Worth 48,262 49,910 48,482 48,599 47,635 49,701 48,407 -0.19%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 48,262 49,910 48,482 48,599 47,635 49,701 48,407 -0.19%
NOSH 41,250 42,297 42,159 41,538 40,714 42,119 41,730 -0.76%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.03% 0.67% -3.34% 0.03% 0.05% 1.38% -0.80% -
ROE -0.14% 0.63% -1.53% 0.22% 0.12% 1.56% -0.45% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 188.31 134.21 50.75 248.02 187.80 137.08 61.39 111.25%
EPS -0.16 0.74 -1.76 0.26 0.14 1.84 -0.52 -54.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.18 1.15 1.17 1.17 1.18 1.16 0.57%
Adjusted Per Share Value based on latest NOSH - 41,666
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 29.61 21.64 8.16 39.27 29.14 22.01 9.76 109.71%
EPS -0.03 0.12 -0.28 0.04 0.02 0.30 -0.08 -48.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1839 0.1902 0.1848 0.1852 0.1816 0.1894 0.1845 -0.21%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.44 0.45 0.44 0.35 0.30 0.40 0.45 -
P/RPS 0.23 0.34 0.87 0.14 0.16 0.29 0.73 -53.73%
P/EPS -275.00 60.81 -25.00 134.62 214.29 21.74 -86.54 116.29%
EY -0.36 1.64 -4.00 0.74 0.47 4.60 -1.16 -54.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.38 0.30 0.26 0.34 0.39 -1.71%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 18/02/09 19/11/08 -
Price 0.41 0.46 0.45 0.45 0.40 0.40 0.40 -
P/RPS 0.22 0.34 0.89 0.18 0.21 0.29 0.65 -51.46%
P/EPS -256.25 62.16 -25.57 173.08 285.71 21.74 -76.92 123.22%
EY -0.39 1.61 -3.91 0.58 0.35 4.60 -1.30 -55.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.39 0.38 0.34 0.34 0.34 1.95%

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