[CWG] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
06-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 34.59%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 22,230 89,598 65,925 50,616 24,001 92,007 70,546 -53.66%
PBT -336 -685 -1,286 -441 -789 -811 -984 -51.11%
Tax 11 -17 289 89 185 112 159 -83.12%
NP -325 -702 -997 -352 -604 -699 -825 -46.23%
-
NP to SH -307 -657 -866 -312 -477 -630 -825 -48.23%
-
Tax Rate - - - - - - - -
Total Cost 22,555 90,300 66,922 50,968 24,605 92,706 71,371 -53.57%
-
Net Worth 43,092 42,536 42,459 44,270 38,413 43,331 38,303 8.16%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 43,092 42,536 42,459 44,270 38,413 43,331 38,303 8.16%
NOSH 42,247 42,115 42,038 42,162 42,212 42,068 42,091 0.24%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -1.46% -0.78% -1.51% -0.70% -2.52% -0.76% -1.17% -
ROE -0.71% -1.54% -2.04% -0.70% -1.24% -1.45% -2.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 52.62 212.74 156.82 120.05 56.86 218.71 167.60 -53.77%
EPS -0.73 -1.56 -2.06 -0.74 -1.13 -1.50 -1.96 -48.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 1.01 1.05 0.91 1.03 0.91 7.89%
Adjusted Per Share Value based on latest NOSH - 42,307
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.47 34.15 25.13 19.29 9.15 35.07 26.89 -53.67%
EPS -0.12 -0.25 -0.33 -0.12 -0.18 -0.24 -0.31 -46.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1642 0.1621 0.1618 0.1687 0.1464 0.1652 0.146 8.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.51 0.50 0.57 0.52 0.63 0.76 0.76 -
P/RPS 0.97 0.24 0.36 0.43 1.11 0.35 0.45 66.78%
P/EPS -70.18 -32.05 -27.67 -70.27 -55.75 -50.75 -38.78 48.45%
EY -1.42 -3.12 -3.61 -1.42 -1.79 -1.97 -2.58 -32.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.56 0.50 0.69 0.74 0.84 -29.21%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 28/08/06 15/06/06 06/03/06 25/11/05 29/08/05 11/05/05 -
Price 0.50 0.52 0.50 0.76 0.51 0.69 0.75 -
P/RPS 0.95 0.24 0.32 0.63 0.90 0.32 0.45 64.49%
P/EPS -68.81 -33.33 -24.27 -102.70 -45.13 -46.08 -38.27 47.81%
EY -1.45 -3.00 -4.12 -0.97 -2.22 -2.17 -2.61 -32.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.50 0.72 0.56 0.67 0.82 -29.03%

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