[CWG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 457.14%
YoY- 166.32%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 21,397 103,025 76,461 57,737 25,618 110,403 83,022 -59.46%
PBT -896 141 34 1,130 -222 306 90 -
Tax 181 -115 1 -332 16 -61 -28 -
NP -715 26 35 798 -206 245 62 -
-
NP to SH -742 108 57 775 -217 214 65 -
-
Tax Rate - 81.56% -2.94% 29.38% - 19.93% 31.11% -
Total Cost 22,112 102,999 76,426 56,939 25,824 110,158 82,960 -58.55%
-
Net Worth 48,482 48,599 47,635 49,701 48,407 49,094 50,266 -2.37%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 48,482 48,599 47,635 49,701 48,407 49,094 50,266 -2.37%
NOSH 42,159 41,538 40,714 42,119 41,730 41,960 43,333 -1.81%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -3.34% 0.03% 0.05% 1.38% -0.80% 0.22% 0.07% -
ROE -1.53% 0.22% 0.12% 1.56% -0.45% 0.44% 0.13% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 50.75 248.02 187.80 137.08 61.39 263.11 191.59 -58.72%
EPS -1.76 0.26 0.14 1.84 -0.52 0.51 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.17 1.17 1.18 1.16 1.17 1.16 -0.57%
Adjusted Per Share Value based on latest NOSH - 42,033
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.16 39.27 29.14 22.01 9.76 42.08 31.64 -59.44%
EPS -0.28 0.04 0.02 0.30 -0.08 0.08 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.1852 0.1816 0.1894 0.1845 0.1871 0.1916 -2.37%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.44 0.35 0.30 0.40 0.45 0.43 0.47 -
P/RPS 0.87 0.14 0.16 0.29 0.73 0.16 0.25 129.46%
P/EPS -25.00 134.62 214.29 21.74 -86.54 84.31 313.33 -
EY -4.00 0.74 0.47 4.60 -1.16 1.19 0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.26 0.34 0.39 0.37 0.41 -4.93%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 27/05/09 18/02/09 19/11/08 27/08/08 26/05/08 -
Price 0.45 0.45 0.40 0.40 0.40 0.49 0.50 -
P/RPS 0.89 0.18 0.21 0.29 0.65 0.19 0.26 126.96%
P/EPS -25.57 173.08 285.71 21.74 -76.92 96.08 333.33 -
EY -3.91 0.58 0.35 4.60 -1.30 1.04 0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.34 0.34 0.34 0.42 0.43 -6.29%

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