[CWG] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 24.13%
YoY- -4.29%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 71,653 50,608 22,230 89,598 65,925 50,616 24,001 107.47%
PBT 365 71 -336 -685 -1,286 -441 -789 -
Tax -24 -49 11 -17 289 89 185 -
NP 341 22 -325 -702 -997 -352 -604 -
-
NP to SH 357 39 -307 -657 -866 -312 -477 -
-
Tax Rate 6.58% 69.01% - - - - - -
Total Cost 71,312 50,586 22,555 90,300 66,922 50,968 24,605 103.41%
-
Net Worth 41,973 43,636 43,092 42,536 42,459 44,270 38,413 6.09%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 41,973 43,636 43,092 42,536 42,459 44,270 38,413 6.09%
NOSH 41,973 43,636 42,247 42,115 42,038 42,162 42,212 -0.37%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.48% 0.04% -1.46% -0.78% -1.51% -0.70% -2.52% -
ROE 0.85% 0.09% -0.71% -1.54% -2.04% -0.70% -1.24% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 170.71 115.98 52.62 212.74 156.82 120.05 56.86 108.25%
EPS 0.85 0.09 -0.73 -1.56 -2.06 -0.74 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.02 1.01 1.01 1.05 0.91 6.49%
Adjusted Per Share Value based on latest NOSH - 41,800
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 43.65 30.83 13.54 54.58 40.16 30.84 14.62 107.48%
EPS 0.22 0.02 -0.19 -0.40 -0.53 -0.19 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2557 0.2658 0.2625 0.2591 0.2587 0.2697 0.234 6.09%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.50 0.50 0.51 0.50 0.57 0.52 0.63 -
P/RPS 0.29 0.43 0.97 0.24 0.36 0.43 1.11 -59.16%
P/EPS 58.79 559.44 -70.18 -32.05 -27.67 -70.27 -55.75 -
EY 1.70 0.18 -1.42 -3.12 -3.61 -1.42 -1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.50 0.50 0.56 0.50 0.69 -19.33%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 16/05/07 14/02/07 15/11/06 28/08/06 15/06/06 06/03/06 25/11/05 -
Price 0.53 0.46 0.50 0.52 0.50 0.76 0.51 -
P/RPS 0.31 0.40 0.95 0.24 0.32 0.63 0.90 -50.89%
P/EPS 62.31 514.69 -68.81 -33.33 -24.27 -102.70 -45.13 -
EY 1.60 0.19 -1.45 -3.00 -4.12 -0.97 -2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.49 0.51 0.50 0.72 0.56 -3.60%

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