[CWG] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
06-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 67.3%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 88,920 89,598 87,900 101,232 96,004 92,007 94,061 -3.67%
PBT -1,344 -685 -1,714 -882 -3,156 -811 -1,312 1.61%
Tax 44 -17 385 178 740 112 212 -64.91%
NP -1,300 -702 -1,329 -704 -2,416 -699 -1,100 11.76%
-
NP to SH -1,228 -657 -1,154 -624 -1,908 -630 -1,100 7.60%
-
Tax Rate - - - - - - - -
Total Cost 90,220 90,300 89,229 101,936 98,420 92,706 95,161 -3.48%
-
Net Worth 43,092 42,536 42,459 44,270 38,413 43,331 38,303 8.16%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 43,092 42,536 42,459 44,270 38,413 43,331 38,303 8.16%
NOSH 42,247 42,115 42,038 42,162 42,212 42,068 42,091 0.24%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -1.46% -0.78% -1.51% -0.70% -2.52% -0.76% -1.17% -
ROE -2.85% -1.54% -2.72% -1.41% -4.97% -1.45% -2.87% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 210.48 212.74 209.09 240.10 227.43 218.71 223.47 -3.91%
EPS -2.92 -1.56 -2.75 -1.48 -4.52 -1.50 -2.61 7.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 1.01 1.05 0.91 1.03 0.91 7.89%
Adjusted Per Share Value based on latest NOSH - 42,307
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 54.17 54.58 53.55 61.67 58.49 56.05 57.30 -3.67%
EPS -0.75 -0.40 -0.70 -0.38 -1.16 -0.38 -0.67 7.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2625 0.2591 0.2587 0.2697 0.234 0.264 0.2333 8.17%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.51 0.50 0.57 0.52 0.63 0.76 0.76 -
P/RPS 0.24 0.24 0.27 0.22 0.28 0.35 0.34 -20.70%
P/EPS -17.55 -32.05 -20.75 -35.14 -13.94 -50.75 -29.08 -28.56%
EY -5.70 -3.12 -4.82 -2.85 -7.17 -1.97 -3.44 39.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.56 0.50 0.69 0.74 0.84 -29.21%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 28/08/06 15/06/06 06/03/06 25/11/05 29/08/05 11/05/05 -
Price 0.50 0.52 0.50 0.76 0.51 0.69 0.75 -
P/RPS 0.24 0.24 0.24 0.32 0.22 0.32 0.34 -20.70%
P/EPS -17.20 -33.33 -18.20 -51.35 -11.28 -46.08 -28.70 -28.89%
EY -5.81 -3.00 -5.49 -1.95 -8.86 -2.17 -3.48 40.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.50 0.72 0.56 0.67 0.82 -29.03%

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