[CWG] YoY Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 43.1%
YoY- -4.29%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 103,025 110,403 101,471 89,598 92,007 87,336 85,203 3.21%
PBT 141 306 1,012 -685 -811 -1,354 2,889 -39.52%
Tax -115 -61 -154 -17 112 108 -830 -28.04%
NP 26 245 858 -702 -699 -1,246 2,059 -51.71%
-
NP to SH 108 214 887 -657 -630 -1,246 2,059 -38.78%
-
Tax Rate 81.56% 19.93% 15.22% - - - 28.73% -
Total Cost 102,999 110,158 100,613 90,300 92,706 88,582 83,144 3.63%
-
Net Worth 48,599 49,094 48,963 42,536 43,331 38,625 39,944 3.31%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 48,599 49,094 48,963 42,536 43,331 38,625 39,944 3.31%
NOSH 41,538 41,960 42,209 42,115 42,068 41,533 41,180 0.14%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.03% 0.22% 0.85% -0.78% -0.76% -1.43% 2.42% -
ROE 0.22% 0.44% 1.81% -1.54% -1.45% -3.23% 5.15% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 248.02 263.11 240.40 212.74 218.71 210.28 206.90 3.06%
EPS 0.26 0.51 2.10 -1.56 -1.50 -3.00 5.00 -38.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.16 1.01 1.03 0.93 0.97 3.17%
Adjusted Per Share Value based on latest NOSH - 41,800
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 39.27 42.08 38.67 34.15 35.07 33.29 32.47 3.21%
EPS 0.04 0.08 0.34 -0.25 -0.24 -0.47 0.78 -39.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1852 0.1871 0.1866 0.1621 0.1652 0.1472 0.1522 3.32%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.35 0.43 0.52 0.50 0.76 1.03 0.95 -
P/RPS 0.14 0.16 0.22 0.24 0.35 0.49 0.46 -17.96%
P/EPS 134.62 84.31 24.75 -32.05 -50.75 -34.33 19.00 38.54%
EY 0.74 1.19 4.04 -3.12 -1.97 -2.91 5.26 -27.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.45 0.50 0.74 1.11 0.98 -17.89%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 28/08/07 28/08/06 29/08/05 24/08/04 26/08/03 -
Price 0.45 0.49 0.50 0.52 0.69 0.94 1.04 -
P/RPS 0.18 0.19 0.21 0.24 0.32 0.45 0.50 -15.64%
P/EPS 173.08 96.08 23.79 -33.33 -46.08 -31.33 20.80 42.30%
EY 0.58 1.04 4.20 -3.00 -2.17 -3.19 4.81 -29.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.43 0.51 0.67 1.01 1.07 -15.83%

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