[CWG] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -61.16%
YoY- -322.12%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 116,140 88,920 96,004 81,784 80,812 76,580 62,888 10.75%
PBT 644 -1,344 -3,156 -2,580 1,232 2,492 2,444 -19.92%
Tax 80 44 740 572 -328 -664 284 -19.02%
NP 724 -1,300 -2,416 -2,008 904 1,828 2,728 -19.82%
-
NP to SH 680 -1,228 -1,908 -2,008 904 1,828 2,728 -20.66%
-
Tax Rate -12.42% - - - 26.62% 26.65% -11.62% -
Total Cost 115,416 90,220 98,420 83,792 79,908 74,752 60,160 11.46%
-
Net Worth 49,299 43,092 38,413 38,810 40,269 39,112 39,195 3.89%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 49,299 43,092 38,413 38,810 40,269 39,112 39,195 3.89%
NOSH 42,499 42,247 42,212 42,184 41,090 41,171 19,597 13.76%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.62% -1.46% -2.52% -2.46% 1.12% 2.39% 4.34% -
ROE 1.38% -2.85% -4.97% -5.17% 2.24% 4.67% 6.96% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 273.27 210.48 227.43 193.87 196.67 186.00 320.89 -2.64%
EPS 1.60 -2.92 -4.52 -4.76 2.20 4.44 13.92 -30.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.02 0.91 0.92 0.98 0.95 2.00 -8.67%
Adjusted Per Share Value based on latest NOSH - 42,184
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 44.27 33.89 36.59 31.17 30.80 29.19 23.97 10.76%
EPS 0.26 -0.47 -0.73 -0.77 0.34 0.70 1.04 -20.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1879 0.1642 0.1464 0.1479 0.1535 0.1491 0.1494 3.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.44 0.51 0.63 0.91 1.00 1.00 1.82 -
P/RPS 0.16 0.24 0.28 0.47 0.51 0.54 0.57 -19.07%
P/EPS 27.50 -17.55 -13.94 -19.12 45.45 22.52 13.07 13.19%
EY 3.64 -5.70 -7.17 -5.23 2.20 4.44 7.65 -11.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.69 0.99 1.02 1.05 0.91 -13.53%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 14/11/07 15/11/06 25/11/05 18/11/04 17/02/04 26/11/02 02/11/01 -
Price 0.48 0.50 0.51 0.83 1.03 0.94 2.10 -
P/RPS 0.18 0.24 0.22 0.43 0.52 0.51 0.65 -19.25%
P/EPS 30.00 -17.20 -11.28 -17.44 46.82 21.17 15.09 12.12%
EY 3.33 -5.81 -8.86 -5.73 2.14 4.72 6.63 -10.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.56 0.90 1.05 0.99 1.05 -14.50%

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