[CWG] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 510.26%
YoY- 141.22%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 116,298 116,140 101,471 95,537 101,216 88,920 89,598 18.93%
PBT 754 644 1,012 486 142 -1,344 -685 -
Tax -100 80 -154 -32 -98 44 -17 224.81%
NP 654 724 858 454 44 -1,300 -702 -
-
NP to SH 582 680 887 476 78 -1,228 -657 -
-
Tax Rate 13.26% -12.42% 15.22% 6.58% 69.01% - - -
Total Cost 115,644 115,416 100,613 95,082 101,172 90,220 90,300 17.87%
-
Net Worth 49,343 49,299 48,963 41,973 43,636 43,092 42,536 10.37%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 49,343 49,299 48,963 41,973 43,636 43,092 42,536 10.37%
NOSH 42,173 42,499 42,209 41,973 43,636 42,247 42,115 0.09%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.56% 0.62% 0.85% 0.48% 0.04% -1.46% -0.78% -
ROE 1.18% 1.38% 1.81% 1.13% 0.18% -2.85% -1.54% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 275.76 273.27 240.40 227.61 231.95 210.48 212.74 18.82%
EPS 1.38 1.60 2.10 1.13 0.18 -2.92 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.16 1.00 1.00 1.02 1.01 10.27%
Adjusted Per Share Value based on latest NOSH - 42,031
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 44.33 44.27 38.67 36.41 38.58 33.89 34.15 18.94%
EPS 0.22 0.26 0.34 0.18 0.03 -0.47 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1881 0.1879 0.1866 0.16 0.1663 0.1642 0.1621 10.39%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.50 0.44 0.52 0.50 0.50 0.51 0.50 -
P/RPS 0.18 0.16 0.22 0.22 0.22 0.24 0.24 -17.40%
P/EPS 36.23 27.50 24.75 44.09 279.72 -17.55 -32.05 -
EY 2.76 3.64 4.04 2.27 0.36 -5.70 -3.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.45 0.50 0.50 0.50 0.50 -9.54%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 14/02/08 14/11/07 28/08/07 16/05/07 14/02/07 15/11/06 28/08/06 -
Price 0.50 0.48 0.50 0.53 0.46 0.50 0.52 -
P/RPS 0.18 0.18 0.21 0.23 0.20 0.24 0.24 -17.40%
P/EPS 36.23 30.00 23.79 46.74 257.34 -17.20 -33.33 -
EY 2.76 3.33 4.20 2.14 0.39 -5.81 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.43 0.53 0.46 0.49 0.51 -10.72%

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