[CWG] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -505.61%
YoY- -227.65%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 103,025 101,948 115,474 102,472 110,403 110,696 116,298 -7.76%
PBT 141 45 2,260 -888 306 120 754 -67.33%
Tax -115 1 -664 64 -61 -37 -100 9.77%
NP 26 46 1,596 -824 245 82 654 -88.37%
-
NP to SH 108 76 1,550 -868 214 86 582 -67.49%
-
Tax Rate 81.56% -2.22% 29.38% - 19.93% 30.83% 13.26% -
Total Cost 102,999 101,901 113,878 103,296 110,158 110,613 115,644 -7.43%
-
Net Worth 48,599 47,635 49,701 48,407 49,094 50,266 49,343 -1.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 48,599 47,635 49,701 48,407 49,094 50,266 49,343 -1.00%
NOSH 41,538 40,714 42,119 41,730 41,960 43,332 42,173 -1.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.03% 0.05% 1.38% -0.80% 0.22% 0.07% 0.56% -
ROE 0.22% 0.16% 3.12% -1.79% 0.44% 0.17% 1.18% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 248.02 250.40 274.16 245.56 263.11 255.45 275.76 -6.83%
EPS 0.26 0.19 3.68 -2.08 0.51 0.20 1.38 -67.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.18 1.16 1.17 1.16 1.17 0.00%
Adjusted Per Share Value based on latest NOSH - 41,730
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 39.27 38.86 44.01 39.06 42.08 42.19 44.33 -7.76%
EPS 0.04 0.03 0.59 -0.33 0.08 0.03 0.22 -67.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1852 0.1816 0.1894 0.1845 0.1871 0.1916 0.1881 -1.03%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.35 0.30 0.40 0.45 0.43 0.47 0.50 -
P/RPS 0.14 0.12 0.15 0.18 0.16 0.18 0.18 -15.43%
P/EPS 134.62 160.71 10.87 -21.63 84.31 235.00 36.23 140.09%
EY 0.74 0.62 9.20 -4.62 1.19 0.43 2.76 -58.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.34 0.39 0.37 0.41 0.43 -21.35%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 18/02/09 19/11/08 27/08/08 26/05/08 14/02/08 -
Price 0.45 0.40 0.40 0.40 0.49 0.50 0.50 -
P/RPS 0.18 0.16 0.15 0.16 0.19 0.20 0.18 0.00%
P/EPS 173.08 214.29 10.87 -19.23 96.08 250.00 36.23 183.92%
EY 0.58 0.47 9.20 -5.20 1.04 0.40 2.76 -64.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.34 0.34 0.42 0.43 0.43 -7.91%

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