[CWG] QoQ TTM 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- -0.3%
YoY- -258.4%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 95,562 92,007 92,211 90,073 87,579 87,336 87,245 6.25%
PBT -955 -811 -2,375 -2,502 -2,307 -1,354 838 -
Tax 186 144 423 522 333 108 -491 -
NP -769 -667 -1,952 -1,980 -1,974 -1,246 347 -
-
NP to SH -585 -610 -1,952 -1,980 -1,974 -1,246 347 -
-
Tax Rate - - - - - - 58.59% -
Total Cost 96,331 92,674 94,163 92,053 89,553 88,582 86,898 7.10%
-
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 -0.80% -0.72% -2.12% -2.20% -2.25% -1.43% 0.40% -
ROE -1.52% -1.57% -5.09% -5.04% -5.09% -3.22% 0.88% -
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 226.38 218.25 218.77 211.11 207.61 210.01 211.28 4.70%
EPS -1.39 -1.45 -4.63 -4.64 -4.68 -3.00 0.84 -
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 36.42 35.07 35.15 34.33 33.38 33.29 33.25 6.25%
EPS -0.22 -0.23 -0.74 -0.75 -0.75 -0.47 0.13 -
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 0.28 0.35 0.35 0.40 0.44 0.49 0.50 -32.03%
P/EPS -45.46 -52.52 -16.41 -18.10 -19.45 -34.38 126.14 -
EY -2.20 -1.90 -6.09 -5.52 -5.14 -2.91 0.79 -
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 0.23 0.32 0.34 0.36 0.40 0.45 0.51 -41.16%
P/EPS -36.80 -47.69 -16.19 -16.59 -17.74 -31.37 128.52 -
EY -2.72 -2.10 -6.17 -6.03 -5.64 -3.19 0.78 -
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