[CWG] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 815.38%
YoY- 141.22%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 77,679 76,461 83,022 71,653 65,925 70,546 65,671 2.83%
PBT 44 34 90 365 -1,286 -984 37 2.92%
Tax -21 1 -28 -24 289 159 -156 -28.39%
NP 23 35 62 341 -997 -825 -119 -
-
NP to SH -66 57 65 357 -866 -825 -119 -9.35%
-
Tax Rate 47.73% -2.94% 31.11% 6.58% - - 421.62% -
Total Cost 77,656 76,426 82,960 71,312 66,922 71,371 65,790 2.80%
-
Net Worth 48,262 47,635 50,266 41,973 42,459 38,303 39,393 3.44%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 48,262 47,635 50,266 41,973 42,459 38,303 39,393 3.44%
NOSH 41,250 40,714 43,333 41,973 42,038 42,091 41,034 0.08%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 0.03% 0.05% 0.07% 0.48% -1.51% -1.17% -0.18% -
ROE -0.14% 0.12% 0.13% 0.85% -2.04% -2.15% -0.30% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 188.31 187.80 191.59 170.71 156.82 167.60 160.04 2.74%
EPS -0.16 0.14 0.15 0.85 -2.06 -1.96 -0.29 -9.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.16 1.00 1.01 0.91 0.96 3.35%
Adjusted Per Share Value based on latest NOSH - 42,031
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 29.61 29.14 31.64 27.31 25.13 26.89 25.03 2.83%
EPS -0.03 0.02 0.02 0.14 -0.33 -0.31 -0.05 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1839 0.1816 0.1916 0.16 0.1618 0.146 0.1501 3.44%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.44 0.30 0.47 0.50 0.57 0.76 1.06 -
P/RPS 0.23 0.16 0.25 0.29 0.36 0.45 0.66 -16.10%
P/EPS -275.00 214.29 313.33 58.79 -27.67 -38.78 -365.52 -4.62%
EY -0.36 0.47 0.32 1.70 -3.61 -2.58 -0.27 4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.26 0.41 0.50 0.56 0.84 1.10 -16.22%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 26/05/08 16/05/07 15/06/06 11/05/05 14/05/04 -
Price 0.41 0.40 0.50 0.53 0.50 0.75 1.08 -
P/RPS 0.22 0.21 0.26 0.31 0.32 0.45 0.67 -16.93%
P/EPS -256.25 285.71 333.33 62.31 -24.27 -38.27 -372.41 -6.03%
EY -0.39 0.35 0.30 1.60 -4.12 -2.61 -0.27 6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.43 0.53 0.50 0.82 1.13 -17.73%

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