[CWG] QoQ 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- 557.14%
YoY- 719.83%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter 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 26,564 18,724 32,119 25,618 27,381 24,873 -9.54%
PBT -896 107 -1,096 1,352 -222 216 -287 113.46%
Tax 181 -116 333 -348 16 -33 22 307.01%
NP -715 -9 -763 1,004 -206 183 -265 93.69%
-
NP to SH -742 50 -718 992 -217 149 -226 120.74%
-
Tax Rate - 108.41% - 25.74% - 15.28% - -
Total Cost 22,112 26,573 19,487 31,115 25,824 27,198 25,138 -8.18%
-
Net Worth 48,482 48,749 49,126 49,599 48,407 49,808 48,548 -0.09%
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 48,749 49,126 49,599 48,407 49,808 48,548 -0.09%
NOSH 42,159 41,666 41,988 42,033 41,730 42,571 41,851 0.48%
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% -4.07% 3.13% -0.80% 0.67% -1.07% -
ROE -1.53% 0.10% -1.46% 2.00% -0.45% 0.30% -0.47% -
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 63.75 44.59 76.41 61.39 64.32 59.43 -9.98%
EPS -1.76 0.12 -1.71 2.36 -0.52 0.35 -0.54 119.66%
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 10.12 7.14 12.24 9.76 10.44 9.48 -9.50%
EPS -0.28 0.02 -0.27 0.38 -0.08 0.06 -0.09 112.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.1858 0.1872 0.189 0.1845 0.1898 0.185 -0.07%
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 0.55 0.67 0.52 0.73 0.67 0.79 6.63%
P/EPS -25.00 291.67 -17.54 16.95 -86.54 122.86 -87.04 -56.43%
EY -4.00 0.34 -5.70 5.90 -1.16 0.81 -1.15 129.39%
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 0.71 0.90 0.52 0.65 0.76 0.84 3.92%
P/EPS -25.57 375.00 -23.39 16.95 -76.92 140.00 -92.59 -57.55%
EY -3.91 0.27 -4.28 5.90 -1.30 0.71 -1.08 135.59%
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