[CWG] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -95.1%
YoY- -12.31%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 113,532 85,588 103,025 101,948 115,474 102,472 110,403 1.87%
PBT 1,012 -3,584 141 45 2,260 -888 306 121.49%
Tax -256 724 -115 1 -664 64 -61 159.50%
NP 756 -2,860 26 46 1,596 -824 245 111.51%
-
NP to SH 626 -2,968 108 76 1,550 -868 214 104.13%
-
Tax Rate 25.30% - 81.56% -2.22% 29.38% - 19.93% -
Total Cost 112,776 88,448 102,999 101,901 113,878 103,296 110,158 1.57%
-
Net Worth 49,910 48,482 48,599 47,635 49,701 48,407 49,094 1.10%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 49,910 48,482 48,599 47,635 49,701 48,407 49,094 1.10%
NOSH 42,297 42,159 41,538 40,714 42,119 41,730 41,960 0.53%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.67% -3.34% 0.03% 0.05% 1.38% -0.80% 0.22% -
ROE 1.25% -6.12% 0.22% 0.16% 3.12% -1.79% 0.44% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 268.41 203.01 248.02 250.40 274.16 245.56 263.11 1.33%
EPS 1.48 -7.04 0.26 0.19 3.68 -2.08 0.51 103.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.15 1.17 1.17 1.18 1.16 1.17 0.56%
Adjusted Per Share Value based on latest NOSH - 41,988
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.16 52.14 62.76 62.11 70.35 62.43 67.26 1.86%
EPS 0.38 -1.81 0.07 0.05 0.94 -0.53 0.13 104.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3041 0.2954 0.2961 0.2902 0.3028 0.2949 0.2991 1.10%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.45 0.44 0.35 0.30 0.40 0.45 0.43 -
P/RPS 0.17 0.22 0.14 0.12 0.15 0.18 0.16 4.11%
P/EPS 30.41 -6.25 134.62 160.71 10.87 -21.63 84.31 -49.23%
EY 3.29 -16.00 0.74 0.62 9.20 -4.62 1.19 96.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.30 0.26 0.34 0.39 0.37 1.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 26/08/09 27/05/09 18/02/09 19/11/08 27/08/08 -
Price 0.46 0.45 0.45 0.40 0.40 0.40 0.49 -
P/RPS 0.17 0.22 0.18 0.16 0.15 0.16 0.19 -7.12%
P/EPS 31.08 -6.39 173.08 214.29 10.87 -19.23 96.08 -52.78%
EY 3.22 -15.64 0.58 0.47 9.20 -5.20 1.04 111.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.38 0.34 0.34 0.34 0.42 -4.80%

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