[CWG] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
16-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 125.5%
YoY- -4.48%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 24,001 21,461 19,728 30,372 20,446 21,665 17,590 22.99%
PBT -789 173 -485 146 -645 -1,391 -612 18.43%
Tax 185 -15 34 -18 143 264 133 24.58%
NP -604 158 -451 128 -502 -1,127 -479 16.70%
-
NP to SH -477 215 -451 128 -502 -1,127 -479 -0.27%
-
Tax Rate - 8.67% - 12.33% - - - -
Total Cost 24,605 21,303 20,179 30,244 20,948 22,792 18,069 22.83%
-
Net Worth 38,413 38,784 38,356 39,253 38,810 38,675 39,641 -2.07%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 38,413 38,784 38,356 39,253 38,810 38,675 39,641 -2.07%
NOSH 42,212 42,156 42,149 42,666 42,184 41,586 41,293 1.47%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -2.52% 0.74% -2.29% 0.42% -2.46% -5.20% -2.72% -
ROE -1.24% 0.55% -1.18% 0.33% -1.29% -2.91% -1.21% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 56.86 50.91 46.80 71.18 48.47 52.10 42.60 21.20%
EPS -1.13 0.51 -1.07 0.30 -1.19 -2.71 -1.16 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.92 0.91 0.92 0.92 0.93 0.96 -3.49%
Adjusted Per Share Value based on latest NOSH - 42,666
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.15 8.18 7.52 11.58 7.79 8.26 6.70 23.06%
EPS -0.18 0.08 -0.17 0.05 -0.19 -0.43 -0.18 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1464 0.1478 0.1462 0.1496 0.1479 0.1474 0.1511 -2.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.63 0.76 0.76 0.84 0.91 1.03 1.06 -
P/RPS 1.11 1.49 1.62 1.18 1.88 1.98 2.49 -41.61%
P/EPS -55.75 149.02 -71.03 280.00 -76.47 -38.01 -91.38 -28.04%
EY -1.79 0.67 -1.41 0.36 -1.31 -2.63 -1.09 39.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.83 0.84 0.91 0.99 1.11 1.10 -26.70%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 29/08/05 11/05/05 16/02/05 18/11/04 24/08/04 14/05/04 -
Price 0.51 0.69 0.75 0.77 0.83 0.94 1.08 -
P/RPS 0.90 1.36 1.60 1.08 1.71 1.80 2.54 -49.89%
P/EPS -45.13 135.29 -70.09 256.67 -69.75 -34.69 -93.10 -38.26%
EY -2.22 0.74 -1.43 0.39 -1.43 -2.88 -1.07 62.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 0.82 0.84 0.90 1.01 1.13 -37.34%

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