[CWG] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 278.57%
YoY- 166.32%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 85,588 103,025 101,948 115,474 102,472 110,403 110,696 -15.74%
PBT -3,584 141 45 2,260 -888 306 120 -
Tax 724 -115 1 -664 64 -61 -37 -
NP -2,860 26 46 1,596 -824 245 82 -
-
NP to SH -2,968 108 76 1,550 -868 214 86 -
-
Tax Rate - 81.56% -2.22% 29.38% - 19.93% 30.83% -
Total Cost 88,448 102,999 101,901 113,878 103,296 110,158 110,613 -13.83%
-
Net Worth 48,482 48,599 47,635 49,701 48,407 49,094 50,266 -2.37%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 48,482 48,599 47,635 49,701 48,407 49,094 50,266 -2.37%
NOSH 42,159 41,538 40,714 42,119 41,730 41,960 43,332 -1.81%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -3.34% 0.03% 0.05% 1.38% -0.80% 0.22% 0.07% -
ROE -6.12% 0.22% 0.16% 3.12% -1.79% 0.44% 0.17% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 203.01 248.02 250.40 274.16 245.56 263.11 255.45 -14.19%
EPS -7.04 0.26 0.19 3.68 -2.08 0.51 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.17 1.17 1.18 1.16 1.17 1.16 -0.57%
Adjusted Per Share Value based on latest NOSH - 42,033
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.62 39.27 38.86 44.01 39.06 42.08 42.19 -15.74%
EPS -1.13 0.04 0.03 0.59 -0.33 0.08 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.1852 0.1816 0.1894 0.1845 0.1871 0.1916 -2.37%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.44 0.35 0.30 0.40 0.45 0.43 0.47 -
P/RPS 0.22 0.14 0.12 0.15 0.18 0.16 0.18 14.30%
P/EPS -6.25 134.62 160.71 10.87 -21.63 84.31 235.00 -
EY -16.00 0.74 0.62 9.20 -4.62 1.19 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.26 0.34 0.39 0.37 0.41 -4.93%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 27/05/09 18/02/09 19/11/08 27/08/08 26/05/08 -
Price 0.45 0.45 0.40 0.40 0.40 0.49 0.50 -
P/RPS 0.22 0.18 0.16 0.15 0.16 0.19 0.20 6.55%
P/EPS -6.39 173.08 214.29 10.87 -19.23 96.08 250.00 -
EY -15.64 0.58 0.47 9.20 -5.20 1.04 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.34 0.34 0.34 0.42 0.43 -6.29%

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