[CWG] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 106.96%
YoY- -66.44%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 24,760 27,012 29,582 26,564 27,381 29,818 23,673 0.75%
PBT -5,348 -780 -207 107 216 647 601 -
Tax -653 50 -1,155 -116 -33 -130 -306 13.45%
NP -6,001 -730 -1,362 -9 183 517 295 -
-
NP to SH -6,001 -730 -1,383 50 149 530 209 -
-
Tax Rate - - - 108.41% 15.28% 20.09% 50.92% -
Total Cost 30,761 27,742 30,944 26,573 27,198 29,301 23,378 4.67%
-
Net Worth 42,952 44,556 47,514 48,749 49,808 41,981 42,217 0.28%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 42,952 44,556 47,514 48,749 49,808 41,981 42,217 0.28%
NOSH 42,109 42,034 42,048 41,666 42,571 41,981 41,800 0.12%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -24.24% -2.70% -4.60% -0.03% 0.67% 1.73% 1.25% -
ROE -13.97% -1.64% -2.91% 0.10% 0.30% 1.26% 0.50% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 58.80 64.26 70.35 63.75 64.32 71.03 56.63 0.62%
EPS -14.26 -1.73 -3.29 0.12 0.35 1.27 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.06 1.13 1.17 1.17 1.00 1.01 0.16%
Adjusted Per Share Value based on latest NOSH - 41,666
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.44 10.30 11.27 10.12 10.44 11.36 9.02 0.76%
EPS -2.29 -0.28 -0.53 0.02 0.06 0.20 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1637 0.1698 0.1811 0.1858 0.1898 0.16 0.1609 0.28%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.41 0.39 0.47 0.35 0.43 0.52 0.50 -
P/RPS 0.70 0.61 0.67 0.55 0.67 0.73 0.88 -3.73%
P/EPS -2.88 -22.46 -14.29 291.67 122.86 41.19 100.00 -
EY -34.76 -4.45 -7.00 0.34 0.81 2.43 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.42 0.30 0.37 0.52 0.50 -3.64%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 25/08/10 26/08/09 27/08/08 28/08/07 28/08/06 -
Price 0.41 0.36 0.47 0.45 0.49 0.50 0.52 -
P/RPS 0.70 0.56 0.67 0.71 0.76 0.70 0.92 -4.44%
P/EPS -2.88 -20.73 -14.29 375.00 140.00 39.60 104.00 -
EY -34.76 -4.82 -7.00 0.27 0.71 2.52 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.42 0.38 0.42 0.50 0.51 -3.96%

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