[CWG] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 53.9%
YoY- 379.67%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 105,013 98,804 106,986 108,276 87,827 95,562 87,579 3.07%
PBT 1 -533 -77 1,509 -232 -955 -2,307 -
Tax -1,383 50 -65 -146 -191 186 333 -
NP -1,382 -483 -142 1,363 -423 -769 -1,974 -5.76%
-
NP to SH -1,480 -418 -173 1,362 -487 -585 -1,974 -4.68%
-
Tax Rate 138,300.00% - - 9.68% - - - -
Total Cost 106,395 99,287 107,128 106,913 88,250 96,331 89,553 2.91%
-
Net Worth 47,161 48,482 48,407 49,299 43,092 38,413 38,810 3.29%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 47,161 48,482 48,407 49,299 43,092 38,413 38,810 3.29%
NOSH 42,108 42,159 41,730 42,499 42,247 42,212 42,184 -0.03%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -1.32% -0.49% -0.13% 1.26% -0.48% -0.80% -2.25% -
ROE -3.14% -0.86% -0.36% 2.76% -1.13% -1.52% -5.09% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 249.39 234.36 256.37 254.77 207.89 226.38 207.61 3.10%
EPS -3.51 -0.99 -0.41 3.20 -1.15 -1.39 -4.68 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.15 1.16 1.16 1.02 0.91 0.92 3.33%
Adjusted Per Share Value based on latest NOSH - 42,499
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 40.02 37.66 40.78 41.27 33.47 36.42 33.38 3.06%
EPS -0.56 -0.16 -0.07 0.52 -0.19 -0.22 -0.75 -4.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1798 0.1848 0.1845 0.1879 0.1642 0.1464 0.1479 3.30%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.40 0.44 0.45 0.44 0.51 0.63 0.91 -
P/RPS 0.16 0.19 0.18 0.17 0.25 0.28 0.44 -15.50%
P/EPS -11.38 -44.38 -108.55 13.73 -44.24 -45.46 -19.45 -8.54%
EY -8.79 -2.25 -0.92 7.28 -2.26 -2.20 -5.14 9.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.39 0.38 0.50 0.69 0.99 -15.50%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 24/11/09 19/11/08 14/11/07 15/11/06 25/11/05 18/11/04 -
Price 0.40 0.45 0.40 0.48 0.50 0.51 0.83 -
P/RPS 0.16 0.19 0.16 0.19 0.24 0.23 0.40 -14.15%
P/EPS -11.38 -45.39 -96.49 14.98 -43.37 -36.80 -17.74 -7.12%
EY -8.79 -2.20 -1.04 6.68 -2.31 -2.72 -5.64 7.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.34 0.41 0.49 0.56 0.90 -14.15%

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