[CWG] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
11-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -47.06%
YoY- -593.28%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 101,232 96,004 92,007 94,061 101,636 81,784 87,336 10.31%
PBT -882 -3,156 -811 -1,312 -998 -2,580 -1,354 -24.79%
Tax 178 740 112 212 250 572 108 39.40%
NP -704 -2,416 -699 -1,100 -748 -2,008 -1,246 -31.58%
-
NP to SH -624 -1,908 -630 -1,100 -748 -2,008 -1,246 -36.85%
-
Tax Rate - - - - - - - -
Total Cost 101,936 98,420 92,706 95,161 102,384 83,792 88,582 9.78%
-
Net Worth 44,270 38,413 43,331 38,303 38,660 38,810 38,625 9.49%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 44,270 38,413 43,331 38,303 38,660 38,810 38,625 9.49%
NOSH 42,162 42,212 42,068 42,091 42,022 42,184 41,533 1.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -0.70% -2.52% -0.76% -1.17% -0.74% -2.46% -1.43% -
ROE -1.41% -4.97% -1.45% -2.87% -1.93% -5.17% -3.23% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 240.10 227.43 218.71 223.47 241.86 193.87 210.28 9.21%
EPS -1.48 -4.52 -1.50 -2.61 -1.78 -4.76 -3.00 -37.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.91 1.03 0.91 0.92 0.92 0.93 8.40%
Adjusted Per Share Value based on latest NOSH - 42,149
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 38.58 36.59 35.07 35.85 38.74 31.17 33.29 10.30%
EPS -0.24 -0.73 -0.24 -0.42 -0.29 -0.77 -0.47 -36.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1687 0.1464 0.1652 0.146 0.1474 0.1479 0.1472 9.48%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.52 0.63 0.76 0.76 0.84 0.91 1.03 -
P/RPS 0.22 0.28 0.35 0.34 0.35 0.47 0.49 -41.28%
P/EPS -35.14 -13.94 -50.75 -29.08 -47.19 -19.12 -34.33 1.56%
EY -2.85 -7.17 -1.97 -3.44 -2.12 -5.23 -2.91 -1.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.69 0.74 0.84 0.91 0.99 1.11 -41.15%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 06/03/06 25/11/05 29/08/05 11/05/05 16/02/05 18/11/04 24/08/04 -
Price 0.76 0.51 0.69 0.75 0.77 0.83 0.94 -
P/RPS 0.32 0.22 0.32 0.34 0.32 0.43 0.45 -20.28%
P/EPS -51.35 -11.28 -46.08 -28.70 -43.26 -17.44 -31.33 38.88%
EY -1.95 -8.86 -2.17 -3.48 -2.31 -5.73 -3.19 -27.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.56 0.67 0.82 0.84 0.90 1.01 -20.14%

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