[CWG] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 59.71%
YoY- -322.12%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 92,007 70,546 50,818 20,446 87,336 65,671 48,081 54.19%
PBT -811 -984 -499 -645 -1,354 37 649 -
Tax 112 159 125 143 108 -156 -289 -
NP -699 -825 -374 -502 -1,246 -119 360 -
-
NP to SH -630 -825 -374 -502 -1,246 -119 360 -
-
Tax Rate - - - - - 421.62% 44.53% -
Total Cost 92,706 71,371 51,192 20,948 88,582 65,790 47,721 55.75%
-
Net Worth 43,331 38,303 38,660 38,810 38,625 39,393 40,551 4.52%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 43,331 38,303 38,660 38,810 38,625 39,393 40,551 4.52%
NOSH 42,068 42,091 42,022 42,184 41,533 41,034 41,379 1.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.76% -1.17% -0.74% -2.46% -1.43% -0.18% 0.75% -
ROE -1.45% -2.15% -0.97% -1.29% -3.23% -0.30% 0.89% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 218.71 167.60 120.93 48.47 210.28 160.04 116.20 52.50%
EPS -1.50 -1.96 -0.89 -1.19 -3.00 -0.29 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.91 0.92 0.92 0.93 0.96 0.98 3.37%
Adjusted Per Share Value based on latest NOSH - 42,184
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 35.07 26.89 19.37 7.79 33.29 25.03 18.33 54.17%
EPS -0.24 -0.31 -0.14 -0.19 -0.47 -0.05 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1652 0.146 0.1474 0.1479 0.1472 0.1501 0.1546 4.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.76 0.76 0.84 0.91 1.03 1.06 1.10 -
P/RPS 0.35 0.45 0.69 1.88 0.49 0.66 0.95 -48.63%
P/EPS -50.75 -38.78 -94.38 -76.47 -34.33 -365.52 126.44 -
EY -1.97 -2.58 -1.06 -1.31 -2.91 -0.27 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 0.91 0.99 1.11 1.10 1.12 -24.15%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 11/05/05 16/02/05 18/11/04 24/08/04 14/05/04 17/02/04 -
Price 0.69 0.75 0.77 0.83 0.94 1.08 1.03 -
P/RPS 0.32 0.45 0.64 1.71 0.45 0.67 0.89 -49.46%
P/EPS -46.08 -38.27 -86.52 -69.75 -31.33 -372.41 118.39 -
EY -2.17 -2.61 -1.16 -1.43 -3.19 -0.27 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 0.84 0.90 1.01 1.13 1.05 -25.90%

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