[CWG] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 146.92%
YoY- -75.87%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 101,948 115,474 102,472 110,403 110,696 116,298 116,140 -8.31%
PBT 45 2,260 -888 306 120 754 644 -83.00%
Tax 1 -664 64 -61 -37 -100 80 -94.59%
NP 46 1,596 -824 245 82 654 724 -84.05%
-
NP to SH 76 1,550 -868 214 86 582 680 -76.76%
-
Tax Rate -2.22% 29.38% - 19.93% 30.83% 13.26% -12.42% -
Total Cost 101,901 113,878 103,296 110,158 110,613 115,644 115,416 -7.96%
-
Net Worth 47,635 49,701 48,407 49,094 50,266 49,343 49,299 -2.26%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 47,635 49,701 48,407 49,094 50,266 49,343 49,299 -2.26%
NOSH 40,714 42,119 41,730 41,960 43,332 42,173 42,499 -2.81%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 0.05% 1.38% -0.80% 0.22% 0.07% 0.56% 0.62% -
ROE 0.16% 3.12% -1.79% 0.44% 0.17% 1.18% 1.38% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 250.40 274.16 245.56 263.11 255.45 275.76 273.27 -5.65%
EPS 0.19 3.68 -2.08 0.51 0.20 1.38 1.60 -75.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.18 1.16 1.17 1.16 1.17 1.16 0.57%
Adjusted Per Share Value based on latest NOSH - 42,571
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 62.11 70.35 62.43 67.26 67.44 70.85 70.75 -8.30%
EPS 0.05 0.94 -0.53 0.13 0.05 0.35 0.41 -75.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2902 0.3028 0.2949 0.2991 0.3062 0.3006 0.3003 -2.25%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.30 0.40 0.45 0.43 0.47 0.50 0.44 -
P/RPS 0.12 0.15 0.18 0.16 0.18 0.18 0.16 -17.43%
P/EPS 160.71 10.87 -21.63 84.31 235.00 36.23 27.50 224.09%
EY 0.62 9.20 -4.62 1.19 0.43 2.76 3.64 -69.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.39 0.37 0.41 0.43 0.38 -22.33%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 18/02/09 19/11/08 27/08/08 26/05/08 14/02/08 14/11/07 -
Price 0.40 0.40 0.40 0.49 0.50 0.50 0.48 -
P/RPS 0.16 0.15 0.16 0.19 0.20 0.18 0.18 -7.54%
P/EPS 214.29 10.87 -19.23 96.08 250.00 36.23 30.00 270.45%
EY 0.47 9.20 -5.20 1.04 0.40 2.76 3.33 -72.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.34 0.42 0.43 0.43 0.41 -11.72%

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