[CWG] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -85.11%
YoY- -81.79%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 115,474 102,472 110,403 110,696 116,298 116,140 101,471 8.95%
PBT 2,260 -888 306 120 754 644 1,012 70.43%
Tax -664 64 -61 -37 -100 80 -154 163.73%
NP 1,596 -824 245 82 654 724 858 50.96%
-
NP to SH 1,550 -868 214 86 582 680 887 44.83%
-
Tax Rate 29.38% - 19.93% 30.83% 13.26% -12.42% 15.22% -
Total Cost 113,878 103,296 110,158 110,613 115,644 115,416 100,613 8.56%
-
Net Worth 49,701 48,407 49,094 50,266 49,343 49,299 48,963 0.99%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 49,701 48,407 49,094 50,266 49,343 49,299 48,963 0.99%
NOSH 42,119 41,730 41,960 43,332 42,173 42,499 42,209 -0.14%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.38% -0.80% 0.22% 0.07% 0.56% 0.62% 0.85% -
ROE 3.12% -1.79% 0.44% 0.17% 1.18% 1.38% 1.81% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 274.16 245.56 263.11 255.45 275.76 273.27 240.40 9.11%
EPS 3.68 -2.08 0.51 0.20 1.38 1.60 2.10 45.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.16 1.17 1.16 1.17 1.16 1.16 1.14%
Adjusted Per Share Value based on latest NOSH - 41,851
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 70.35 62.43 67.26 67.44 70.85 70.75 61.82 8.95%
EPS 0.94 -0.53 0.13 0.05 0.35 0.41 0.54 44.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3028 0.2949 0.2991 0.3062 0.3006 0.3003 0.2983 0.99%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.40 0.45 0.43 0.47 0.50 0.44 0.52 -
P/RPS 0.15 0.18 0.16 0.18 0.18 0.16 0.22 -22.44%
P/EPS 10.87 -21.63 84.31 235.00 36.23 27.50 24.75 -42.07%
EY 9.20 -4.62 1.19 0.43 2.76 3.64 4.04 72.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.37 0.41 0.43 0.38 0.45 -16.97%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 19/11/08 27/08/08 26/05/08 14/02/08 14/11/07 28/08/07 -
Price 0.40 0.40 0.49 0.50 0.50 0.48 0.50 -
P/RPS 0.15 0.16 0.19 0.20 0.18 0.18 0.21 -20.01%
P/EPS 10.87 -19.23 96.08 250.00 36.23 30.00 23.79 -40.53%
EY 9.20 -5.20 1.04 0.40 2.76 3.33 4.20 68.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.42 0.43 0.43 0.41 0.43 -14.43%

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