[CWG] YoY Cumulative 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- 59.71%
YoY- -322.12%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 29,035 22,230 24,001 20,446 20,203 19,145 15,722 10.75%
PBT 161 -336 -789 -645 308 623 611 -19.92%
Tax 20 11 185 143 -82 -166 71 -19.02%
NP 181 -325 -604 -502 226 457 682 -19.82%
-
NP to SH 170 -307 -477 -502 226 457 682 -20.66%
-
Tax Rate -12.42% - - - 26.62% 26.65% -11.62% -
Total Cost 28,854 22,555 24,605 20,948 19,977 18,688 15,040 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 0.34% -0.71% -1.24% -1.29% 0.56% 1.17% 1.74% -
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 68.32 52.62 56.86 48.47 49.17 46.50 80.22 -2.63%
EPS 0.40 -0.73 -1.13 -1.19 0.55 1.11 3.48 -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 11.07 8.47 9.15 7.79 7.70 7.30 5.99 10.77%
EPS 0.06 -0.12 -0.18 -0.19 0.09 0.17 0.26 -21.67%
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 0.64 0.97 1.11 1.88 2.03 2.15 2.27 -19.01%
P/EPS 110.00 -70.18 -55.75 -76.47 181.82 90.09 52.30 13.18%
EY 0.91 -1.42 -1.79 -1.31 0.55 1.11 1.91 -11.61%
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 0.70 0.95 0.90 1.71 2.09 2.02 2.62 -19.73%
P/EPS 120.00 -68.81 -45.13 -69.75 187.27 84.68 60.34 12.13%
EY 0.83 -1.45 -2.22 -1.43 0.53 1.18 1.66 -10.90%
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