[CWG] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 24.29%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 25,618 29,035 22,230 24,001 20,446 20,203 19,145 4.96%
PBT -222 161 -336 -789 -645 308 623 -
Tax 16 20 11 185 143 -82 -166 -
NP -206 181 -325 -604 -502 226 457 -
-
NP to SH -217 170 -307 -477 -502 226 457 -
-
Tax Rate - -12.42% - - - 26.62% 26.65% -
Total Cost 25,824 28,854 22,555 24,605 20,948 19,977 18,688 5.53%
-
Net Worth 48,407 49,299 43,092 38,413 38,810 40,269 39,112 3.61%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 48,407 49,299 43,092 38,413 38,810 40,269 39,112 3.61%
NOSH 41,730 42,499 42,247 42,212 42,184 41,090 41,171 0.22%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -0.80% 0.62% -1.46% -2.52% -2.46% 1.12% 2.39% -
ROE -0.45% 0.34% -0.71% -1.24% -1.29% 0.56% 1.17% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 61.39 68.32 52.62 56.86 48.47 49.17 46.50 4.73%
EPS -0.52 0.40 -0.73 -1.13 -1.19 0.55 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.16 1.02 0.91 0.92 0.98 0.95 3.38%
Adjusted Per Share Value based on latest NOSH - 42,212
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 9.76 11.07 8.47 9.15 7.79 7.70 7.30 4.95%
EPS -0.08 0.06 -0.12 -0.18 -0.19 0.09 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1845 0.1879 0.1642 0.1464 0.1479 0.1535 0.1491 3.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.45 0.44 0.51 0.63 0.91 1.00 1.00 -
P/RPS 0.73 0.64 0.97 1.11 1.88 2.03 2.15 -16.46%
P/EPS -86.54 110.00 -70.18 -55.75 -76.47 181.82 90.09 -
EY -1.16 0.91 -1.42 -1.79 -1.31 0.55 1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.50 0.69 0.99 1.02 1.05 -15.20%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 14/11/07 15/11/06 25/11/05 18/11/04 17/02/04 26/11/02 -
Price 0.40 0.48 0.50 0.51 0.83 1.03 0.94 -
P/RPS 0.65 0.70 0.95 0.90 1.71 2.09 2.02 -17.20%
P/EPS -76.92 120.00 -68.81 -45.13 -69.75 187.27 84.68 -
EY -1.30 0.83 -1.45 -2.22 -1.43 0.53 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.49 0.56 0.90 1.05 0.99 -16.30%

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