[CWG] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -70.49%
YoY- -65.38%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 102,054 98,804 103,025 103,842 109,991 106,986 110,403 -5.09%
PBT -483 -533 141 250 1,059 -77 306 -
Tax 89 50 -115 -32 -343 -65 -61 -
NP -394 -483 26 218 716 -142 245 -
-
NP to SH -355 -418 107 206 698 -173 214 -
-
Tax Rate - - 81.56% 12.80% 32.39% - 19.93% -
Total Cost 102,448 99,287 102,999 103,624 109,275 107,128 110,158 -4.70%
-
Net Worth 49,597 48,482 48,749 49,126 49,599 48,407 49,808 -0.28%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 49,597 48,482 48,749 49,126 49,599 48,407 49,808 -0.28%
NOSH 42,031 42,159 41,666 41,988 42,033 41,730 42,571 -0.84%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.39% -0.49% 0.03% 0.21% 0.65% -0.13% 0.22% -
ROE -0.72% -0.86% 0.22% 0.42% 1.41% -0.36% 0.43% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 242.80 234.36 247.26 247.31 261.67 256.37 259.34 -4.28%
EPS -0.84 -0.99 0.26 0.49 1.66 -0.41 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.15 1.17 1.17 1.18 1.16 1.17 0.56%
Adjusted Per Share Value based on latest NOSH - 41,988
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.90 37.66 39.27 39.58 41.92 40.78 42.08 -5.09%
EPS -0.14 -0.16 0.04 0.08 0.27 -0.07 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.189 0.1848 0.1858 0.1872 0.189 0.1845 0.1898 -0.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.45 0.44 0.35 0.30 0.40 0.45 0.43 -
P/RPS 0.19 0.19 0.14 0.12 0.15 0.18 0.17 7.67%
P/EPS -53.28 -44.38 136.29 61.15 24.09 -108.55 85.54 -
EY -1.88 -2.25 0.73 1.64 4.15 -0.92 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.30 0.26 0.34 0.39 0.37 1.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 26/08/09 27/05/09 18/02/09 19/11/08 27/08/08 -
Price 0.46 0.45 0.45 0.40 0.40 0.40 0.49 -
P/RPS 0.19 0.19 0.18 0.16 0.15 0.16 0.19 0.00%
P/EPS -54.46 -45.39 175.23 81.53 24.09 -96.49 97.48 -
EY -1.84 -2.20 0.57 1.23 4.15 -1.04 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.38 0.34 0.34 0.34 0.42 -4.80%

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