[CWG] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 106.35%
YoY- 112.5%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 116,140 101,471 95,537 101,216 88,920 89,598 87,900 20.38%
PBT 644 1,012 486 142 -1,344 -685 -1,714 -
Tax 80 -154 -32 -98 44 -17 385 -64.88%
NP 724 858 454 44 -1,300 -702 -1,329 -
-
NP to SH 680 887 476 78 -1,228 -657 -1,154 -
-
Tax Rate -12.42% 15.22% 6.58% 69.01% - - - -
Total Cost 115,416 100,613 95,082 101,172 90,220 90,300 89,229 18.69%
-
Net Worth 49,299 48,963 41,973 43,636 43,092 42,536 42,459 10.46%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 49,299 48,963 41,973 43,636 43,092 42,536 42,459 10.46%
NOSH 42,499 42,209 41,973 43,636 42,247 42,115 42,038 0.72%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.62% 0.85% 0.48% 0.04% -1.46% -0.78% -1.51% -
ROE 1.38% 1.81% 1.13% 0.18% -2.85% -1.54% -2.72% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 273.27 240.40 227.61 231.95 210.48 212.74 209.09 19.51%
EPS 1.60 2.10 1.13 0.18 -2.92 -1.56 -2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.16 1.00 1.00 1.02 1.01 1.01 9.66%
Adjusted Per Share Value based on latest NOSH - 41,980
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 44.27 38.67 36.41 38.58 33.89 34.15 33.50 20.40%
EPS 0.26 0.34 0.18 0.03 -0.47 -0.25 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1879 0.1866 0.16 0.1663 0.1642 0.1621 0.1618 10.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.44 0.52 0.50 0.50 0.51 0.50 0.57 -
P/RPS 0.16 0.22 0.22 0.22 0.24 0.24 0.27 -29.42%
P/EPS 27.50 24.75 44.09 279.72 -17.55 -32.05 -20.75 -
EY 3.64 4.04 2.27 0.36 -5.70 -3.12 -4.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.50 0.50 0.50 0.50 0.56 -22.76%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 28/08/07 16/05/07 14/02/07 15/11/06 28/08/06 15/06/06 -
Price 0.48 0.50 0.53 0.46 0.50 0.52 0.50 -
P/RPS 0.18 0.21 0.23 0.20 0.24 0.24 0.24 -17.43%
P/EPS 30.00 23.79 46.74 257.34 -17.20 -33.33 -18.20 -
EY 3.33 4.20 2.14 0.39 -5.81 -3.00 -5.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.53 0.46 0.49 0.51 0.50 -12.38%

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