[CWG] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -2848.15%
YoY- -241.94%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 59,984 56,920 76,596 85,588 102,472 116,140 88,920 -6.34%
PBT -3,036 -5,572 -2,928 -3,584 -888 644 -1,344 14.53%
Tax 644 860 -104 724 64 80 44 56.33%
NP -2,392 -4,712 -3,032 -2,860 -824 724 -1,300 10.68%
-
NP to SH -2,392 -4,668 -3,092 -2,968 -868 680 -1,228 11.74%
-
Tax Rate - - - - - -12.42% - -
Total Cost 62,376 61,632 79,628 88,448 103,296 115,416 90,220 -5.96%
-
Net Worth 41,761 43,368 47,161 48,482 48,407 49,299 43,092 -0.52%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 41,761 43,368 47,161 48,482 48,407 49,299 43,092 -0.52%
NOSH 42,183 42,105 42,108 42,159 41,730 42,499 42,247 -0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -3.99% -8.28% -3.96% -3.34% -0.80% 0.62% -1.46% -
ROE -5.73% -10.76% -6.56% -6.12% -1.79% 1.38% -2.85% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 142.20 135.19 181.90 203.01 245.56 273.27 210.48 -6.32%
EPS -5.68 -10.80 -7.36 -7.04 -2.08 1.60 -2.92 11.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.03 1.12 1.15 1.16 1.16 1.02 -0.49%
Adjusted Per Share Value based on latest NOSH - 42,159
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.86 21.69 29.19 32.62 39.06 44.27 33.89 -6.34%
EPS -0.91 -1.78 -1.18 -1.13 -0.33 0.26 -0.47 11.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.1653 0.1798 0.1848 0.1845 0.1879 0.1642 -0.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.40 0.37 0.40 0.44 0.45 0.44 0.51 -
P/RPS 0.28 0.27 0.22 0.22 0.18 0.16 0.24 2.60%
P/EPS -7.05 -3.34 -5.45 -6.25 -21.63 27.50 -17.55 -14.08%
EY -14.18 -29.96 -18.36 -16.00 -4.62 3.64 -5.70 16.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.36 0.38 0.39 0.38 0.50 -3.64%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 22/11/10 24/11/09 19/11/08 14/11/07 15/11/06 -
Price 0.40 0.38 0.40 0.45 0.40 0.48 0.50 -
P/RPS 0.28 0.28 0.22 0.22 0.16 0.18 0.24 2.60%
P/EPS -7.05 -3.43 -5.45 -6.39 -19.23 30.00 -17.20 -13.80%
EY -14.18 -29.18 -18.36 -15.64 -5.20 3.33 -5.81 16.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.36 0.39 0.34 0.41 0.49 -3.32%

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