[CWG] YoY Annual (Unaudited) Result on 30-Jun-2005 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
YoY- 49.44%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 110,403 101,471 89,598 92,007 87,336 85,203 72,422 7.27%
PBT 306 1,012 -685 -811 -1,354 2,889 1,693 -24.78%
Tax -61 -154 -17 112 108 -830 -776 -34.52%
NP 245 858 -702 -699 -1,246 2,059 917 -19.72%
-
NP to SH 214 887 -657 -630 -1,246 2,059 917 -21.51%
-
Tax Rate 19.93% 15.22% - - - 28.73% 45.84% -
Total Cost 110,158 100,613 90,300 92,706 88,582 83,144 71,505 7.46%
-
Net Worth 49,094 48,963 42,536 43,331 38,625 39,944 37,908 4.39%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 49,094 48,963 42,536 43,331 38,625 39,944 37,908 4.39%
NOSH 41,960 42,209 42,115 42,068 41,533 41,180 40,761 0.48%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.22% 0.85% -0.78% -0.76% -1.43% 2.42% 1.27% -
ROE 0.44% 1.81% -1.54% -1.45% -3.23% 5.15% 2.42% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 263.11 240.40 212.74 218.71 210.28 206.90 177.67 6.75%
EPS 0.51 2.10 -1.56 -1.50 -3.00 5.00 2.25 -21.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.01 1.03 0.93 0.97 0.93 3.89%
Adjusted Per Share Value based on latest NOSH - 42,156
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 42.08 38.67 34.15 35.07 33.29 32.47 27.60 7.27%
EPS 0.08 0.34 -0.25 -0.24 -0.47 0.78 0.35 -21.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1871 0.1866 0.1621 0.1652 0.1472 0.1522 0.1445 4.39%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.43 0.52 0.50 0.76 1.03 0.95 1.10 -
P/RPS 0.16 0.22 0.24 0.35 0.49 0.46 0.62 -20.19%
P/EPS 84.31 24.75 -32.05 -50.75 -34.33 19.00 48.90 9.49%
EY 1.19 4.04 -3.12 -1.97 -2.91 5.26 2.05 -8.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.50 0.74 1.11 0.98 1.18 -17.56%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 28/08/07 28/08/06 29/08/05 24/08/04 26/08/03 26/08/02 -
Price 0.49 0.50 0.52 0.69 0.94 1.04 1.05 -
P/RPS 0.19 0.21 0.24 0.32 0.45 0.50 0.59 -17.19%
P/EPS 96.08 23.79 -33.33 -46.08 -31.33 20.80 46.67 12.77%
EY 1.04 4.20 -3.00 -2.17 -3.19 4.81 2.14 -11.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.51 0.67 1.01 1.07 1.13 -15.19%

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