[CWG] QoQ Cumulative 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- 24.29%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative 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 65,925 50,616 24,001 92,007 70,546 50,818 46.09%
PBT -685 -1,286 -441 -789 -811 -984 -499 23.58%
Tax -17 289 89 185 112 159 125 -
NP -702 -997 -352 -604 -699 -825 -374 52.33%
-
NP to SH -657 -866 -312 -477 -630 -825 -374 45.73%
-
Tax Rate - - - - - - - -
Total Cost 90,300 66,922 50,968 24,605 92,706 71,371 51,192 46.14%
-
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% -2.04% -0.70% -1.24% -1.45% -2.15% -0.97% -
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 212.74 156.82 120.05 56.86 218.71 167.60 120.93 45.87%
EPS -1.56 -2.06 -0.74 -1.13 -1.50 -1.96 -0.89 45.52%
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 25.13 19.29 9.15 35.07 26.89 19.37 46.09%
EPS -0.25 -0.33 -0.12 -0.18 -0.24 -0.31 -0.14 47.34%
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 0.36 0.43 1.11 0.35 0.45 0.69 -50.63%
P/EPS -32.05 -27.67 -70.27 -55.75 -50.75 -38.78 -94.38 -51.42%
EY -3.12 -3.61 -1.42 -1.79 -1.97 -2.58 -1.06 105.79%
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 0.32 0.63 0.90 0.32 0.45 0.64 -48.09%
P/EPS -33.33 -24.27 -102.70 -45.13 -46.08 -38.27 -86.52 -47.14%
EY -3.00 -4.12 -0.97 -2.22 -2.17 -2.61 -1.16 88.74%
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