[CWG] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
11-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -452.34%
YoY- 5.85%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 26,615 24,001 21,461 19,728 30,372 20,446 21,665 14.66%
PBT 348 -789 173 -485 146 -645 -1,391 -
Tax -96 185 -15 34 -18 143 264 -
NP 252 -604 158 -451 128 -502 -1,127 -
-
NP to SH 165 -477 215 -451 128 -502 -1,127 -
-
Tax Rate 27.59% - 8.67% - 12.33% - - -
Total Cost 26,363 24,605 21,303 20,179 30,244 20,948 22,792 10.16%
-
Net Worth 44,423 38,413 38,784 38,356 39,253 38,810 38,675 9.65%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 44,423 38,413 38,784 38,356 39,253 38,810 38,675 9.65%
NOSH 42,307 42,212 42,156 42,149 42,666 42,184 41,586 1.14%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.95% -2.52% 0.74% -2.29% 0.42% -2.46% -5.20% -
ROE 0.37% -1.24% 0.55% -1.18% 0.33% -1.29% -2.91% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 62.91 56.86 50.91 46.80 71.18 48.47 52.10 13.35%
EPS 0.39 -1.13 0.51 -1.07 0.30 -1.19 -2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.91 0.92 0.91 0.92 0.92 0.93 8.40%
Adjusted Per Share Value based on latest NOSH - 42,149
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.14 9.15 8.18 7.52 11.58 7.79 8.26 14.60%
EPS 0.06 -0.18 0.08 -0.17 0.05 -0.19 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1693 0.1464 0.1478 0.1462 0.1496 0.1479 0.1474 9.64%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.52 0.63 0.76 0.76 0.84 0.91 1.03 -
P/RPS 0.83 1.11 1.49 1.62 1.18 1.88 1.98 -43.89%
P/EPS 133.33 -55.75 149.02 -71.03 280.00 -76.47 -38.01 -
EY 0.75 -1.79 0.67 -1.41 0.36 -1.31 -2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.69 0.83 0.84 0.91 0.99 1.11 -41.15%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 06/03/06 25/11/05 29/08/05 11/05/05 16/02/05 18/11/04 24/08/04 -
Price 0.76 0.51 0.69 0.75 0.77 0.83 0.94 -
P/RPS 1.21 0.90 1.36 1.60 1.08 1.71 1.80 -23.20%
P/EPS 194.87 -45.13 135.29 -70.09 256.67 -69.75 -34.69 -
EY 0.51 -2.22 0.74 -1.43 0.39 -1.43 -2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.56 0.75 0.82 0.84 0.90 1.01 -20.14%

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