[CWG] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 53.9%
YoY- 379.67%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 110,403 112,840 109,012 108,276 101,471 95,326 89,590 14.95%
PBT 306 737 1,318 1,509 1,012 966 -173 -
Tax -61 -158 -156 -146 -155 -331 -155 -46.32%
NP 245 579 1,162 1,363 857 635 -328 -
-
NP to SH 214 595 1,137 1,362 885 564 -306 -
-
Tax Rate 19.93% 21.44% 11.84% 9.68% 15.32% 34.27% - -
Total Cost 110,158 112,261 107,850 106,913 100,614 94,691 89,918 14.50%
-
Net Worth 49,808 48,548 48,817 49,299 41,981 42,031 41,980 12.08%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 49,808 48,548 48,817 49,299 41,981 42,031 41,980 12.08%
NOSH 42,571 41,851 41,724 42,499 41,981 42,031 41,980 0.93%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.22% 0.51% 1.07% 1.26% 0.84% 0.67% -0.37% -
ROE 0.43% 1.23% 2.33% 2.76% 2.11% 1.34% -0.73% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 259.34 269.62 261.27 254.77 241.71 226.80 213.41 13.89%
EPS 0.50 1.42 2.73 3.20 2.11 1.34 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.17 1.16 1.00 1.00 1.00 11.04%
Adjusted Per Share Value based on latest NOSH - 42,499
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 42.08 43.01 41.55 41.27 38.67 36.33 34.15 14.95%
EPS 0.08 0.23 0.43 0.52 0.34 0.21 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1898 0.185 0.1861 0.1879 0.16 0.1602 0.16 12.07%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.43 0.47 0.50 0.44 0.52 0.50 0.50 -
P/RPS 0.17 0.17 0.19 0.17 0.22 0.22 0.23 -18.26%
P/EPS 85.54 33.06 18.35 13.73 24.67 37.26 -68.60 -
EY 1.17 3.02 5.45 7.28 4.05 2.68 -1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.43 0.38 0.52 0.50 0.50 -18.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 26/05/08 14/02/08 14/11/07 28/08/07 16/05/07 14/02/07 -
Price 0.49 0.50 0.50 0.48 0.50 0.53 0.46 -
P/RPS 0.19 0.19 0.19 0.19 0.21 0.23 0.22 -9.31%
P/EPS 97.48 35.17 18.35 14.98 23.72 39.50 -63.11 -
EY 1.03 2.84 5.45 6.68 4.22 2.53 -1.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.43 0.41 0.50 0.53 0.46 -5.88%

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