[CWG] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
06-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 6.32%
YoY- 72.32%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 87,827 89,598 87,386 91,805 95,562 92,007 92,211 -3.19%
PBT -232 -685 -1,113 -753 -955 -811 -2,375 -78.75%
Tax -191 -17 274 108 186 144 423 -
NP -423 -702 -839 -645 -769 -667 -1,952 -63.88%
-
NP to SH -487 -657 -651 -548 -585 -610 -1,952 -60.33%
-
Tax Rate - - - - - - - -
Total Cost 88,250 90,300 88,225 92,450 96,331 92,674 94,163 -4.22%
-
Net Worth 43,092 42,217 42,389 44,423 38,413 38,784 38,356 8.06%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 43,092 42,217 42,389 44,423 38,413 38,784 38,356 8.06%
NOSH 42,247 41,800 41,969 42,307 42,212 42,156 42,149 0.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -0.48% -0.78% -0.96% -0.70% -0.80% -0.72% -2.12% -
ROE -1.13% -1.56% -1.54% -1.23% -1.52% -1.57% -5.09% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 207.89 214.35 208.21 216.99 226.38 218.25 218.77 -3.34%
EPS -1.15 -1.57 -1.55 -1.30 -1.39 -1.45 -4.63 -60.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 1.01 1.05 0.91 0.92 0.91 7.89%
Adjusted Per Share Value based on latest NOSH - 42,307
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 33.47 34.15 33.31 34.99 36.42 35.07 35.15 -3.20%
EPS -0.19 -0.25 -0.25 -0.21 -0.22 -0.23 -0.74 -59.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1642 0.1609 0.1616 0.1693 0.1464 0.1478 0.1462 8.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.51 0.50 0.57 0.52 0.63 0.76 0.76 -
P/RPS 0.25 0.23 0.27 0.24 0.28 0.35 0.35 -20.07%
P/EPS -44.24 -31.81 -36.75 -40.15 -45.46 -52.52 -16.41 93.58%
EY -2.26 -3.14 -2.72 -2.49 -2.20 -1.90 -6.09 -48.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.56 0.50 0.69 0.83 0.84 -29.21%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 28/08/06 15/06/06 06/03/06 25/11/05 29/08/05 11/05/05 -
Price 0.50 0.52 0.50 0.76 0.51 0.69 0.75 -
P/RPS 0.24 0.24 0.24 0.35 0.23 0.32 0.34 -20.70%
P/EPS -43.37 -33.08 -32.23 -58.67 -36.80 -47.69 -16.19 92.76%
EY -2.31 -3.02 -3.10 -1.70 -2.72 -2.10 -6.17 -48.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.50 0.72 0.56 0.75 0.82 -29.03%

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