[CWG] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -47.67%
YoY- 5.5%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 109,991 106,986 110,403 112,840 109,012 108,276 101,471 5.49%
PBT 1,059 -77 306 737 1,318 1,509 1,012 3.05%
Tax -343 -65 -61 -158 -156 -146 -155 69.40%
NP 716 -142 245 579 1,162 1,363 857 -11.24%
-
NP to SH 698 -173 214 595 1,137 1,362 885 -14.57%
-
Tax Rate 32.39% - 19.93% 21.44% 11.84% 9.68% 15.32% -
Total Cost 109,275 107,128 110,158 112,261 107,850 106,913 100,614 5.63%
-
Net Worth 49,599 48,407 49,808 48,548 48,817 49,299 41,981 11.70%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 49,599 48,407 49,808 48,548 48,817 49,299 41,981 11.70%
NOSH 42,033 41,730 42,571 41,851 41,724 42,499 41,981 0.08%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.65% -0.13% 0.22% 0.51% 1.07% 1.26% 0.84% -
ROE 1.41% -0.36% 0.43% 1.23% 2.33% 2.76% 2.11% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 261.67 256.37 259.34 269.62 261.27 254.77 241.71 5.40%
EPS 1.66 -0.41 0.50 1.42 2.73 3.20 2.11 -14.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.16 1.17 1.16 1.17 1.16 1.00 11.61%
Adjusted Per Share Value based on latest NOSH - 41,851
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 41.92 40.78 42.08 43.01 41.55 41.27 38.67 5.50%
EPS 0.27 -0.07 0.08 0.23 0.43 0.52 0.34 -14.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.189 0.1845 0.1898 0.185 0.1861 0.1879 0.16 11.68%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.40 0.45 0.43 0.47 0.50 0.44 0.52 -
P/RPS 0.15 0.18 0.17 0.17 0.19 0.17 0.22 -22.44%
P/EPS 24.09 -108.55 85.54 33.06 18.35 13.73 24.67 -1.56%
EY 4.15 -0.92 1.17 3.02 5.45 7.28 4.05 1.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.37 0.41 0.43 0.38 0.52 -24.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 19/11/08 27/08/08 26/05/08 14/02/08 14/11/07 28/08/07 -
Price 0.40 0.40 0.49 0.50 0.50 0.48 0.50 -
P/RPS 0.15 0.16 0.19 0.19 0.19 0.19 0.21 -20.01%
P/EPS 24.09 -96.49 97.48 35.17 18.35 14.98 23.72 1.03%
EY 4.15 -1.04 1.03 2.84 5.45 6.68 4.22 -1.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.42 0.43 0.43 0.41 0.50 -22.58%

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