[CWG] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
15-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -85.04%
YoY- -4.97%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 101,216 88,920 89,598 87,900 101,232 96,004 92,007 6.54%
PBT 142 -1,344 -685 -1,714 -882 -3,156 -811 -
Tax -98 44 -17 385 178 740 112 -
NP 44 -1,300 -702 -1,329 -704 -2,416 -699 -
-
NP to SH 78 -1,228 -657 -1,154 -624 -1,908 -630 -
-
Tax Rate 69.01% - - - - - - -
Total Cost 101,172 90,220 90,300 89,229 101,936 98,420 92,706 5.98%
-
Net Worth 43,636 43,092 42,536 42,459 44,270 38,413 43,331 0.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 43,636 43,092 42,536 42,459 44,270 38,413 43,331 0.46%
NOSH 43,636 42,247 42,115 42,038 42,162 42,212 42,068 2.46%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.04% -1.46% -0.78% -1.51% -0.70% -2.52% -0.76% -
ROE 0.18% -2.85% -1.54% -2.72% -1.41% -4.97% -1.45% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 231.95 210.48 212.74 209.09 240.10 227.43 218.71 3.98%
EPS 0.18 -2.92 -1.56 -2.75 -1.48 -4.52 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.02 1.01 1.01 1.05 0.91 1.03 -1.94%
Adjusted Per Share Value based on latest NOSH - 41,969
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 61.66 54.17 54.58 53.55 61.67 58.49 56.05 6.54%
EPS 0.05 -0.75 -0.40 -0.70 -0.38 -1.16 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2658 0.2625 0.2591 0.2587 0.2697 0.234 0.264 0.45%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.51 0.50 0.57 0.52 0.63 0.76 -
P/RPS 0.22 0.24 0.24 0.27 0.22 0.28 0.35 -26.55%
P/EPS 279.72 -17.55 -32.05 -20.75 -35.14 -13.94 -50.75 -
EY 0.36 -5.70 -3.12 -4.82 -2.85 -7.17 -1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.50 0.56 0.50 0.69 0.74 -22.94%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 15/11/06 28/08/06 15/06/06 06/03/06 25/11/05 29/08/05 -
Price 0.46 0.50 0.52 0.50 0.76 0.51 0.69 -
P/RPS 0.20 0.24 0.24 0.24 0.32 0.22 0.32 -26.83%
P/EPS 257.34 -17.20 -33.33 -18.20 -51.35 -11.28 -46.08 -
EY 0.39 -5.81 -3.00 -5.49 -1.95 -8.86 -2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.51 0.50 0.72 0.56 0.67 -22.12%

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