[CWG] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -80.83%
YoY- 155.37%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 110,403 83,022 58,149 29,035 101,471 71,653 50,608 68.28%
PBT 306 90 377 161 1,012 365 71 165.07%
Tax -61 -28 -50 20 -154 -24 -49 15.73%
NP 245 62 327 181 858 341 22 399.42%
-
NP to SH 214 65 291 170 887 357 39 211.42%
-
Tax Rate 19.93% 31.11% 13.26% -12.42% 15.22% 6.58% 69.01% -
Total Cost 110,158 82,960 57,822 28,854 100,613 71,312 50,586 68.08%
-
Net Worth 49,094 50,266 49,343 49,299 48,963 41,973 43,636 8.18%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 49,094 50,266 49,343 49,299 48,963 41,973 43,636 8.18%
NOSH 41,960 43,333 42,173 42,499 42,209 41,973 43,636 -2.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.22% 0.07% 0.56% 0.62% 0.85% 0.48% 0.04% -
ROE 0.44% 0.13% 0.59% 0.34% 1.81% 0.85% 0.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 263.11 191.59 137.88 68.32 240.40 170.71 115.98 72.73%
EPS 0.51 0.15 0.69 0.40 2.10 0.85 0.09 218.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.17 1.16 1.16 1.00 1.00 11.04%
Adjusted Per Share Value based on latest NOSH - 42,499
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 42.08 31.64 22.16 11.07 38.67 27.31 19.29 68.28%
EPS 0.08 0.02 0.11 0.06 0.34 0.14 0.01 300.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1871 0.1916 0.1881 0.1879 0.1866 0.16 0.1663 8.18%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.43 0.47 0.50 0.44 0.52 0.50 0.50 -
P/RPS 0.16 0.25 0.36 0.64 0.22 0.29 0.43 -48.29%
P/EPS 84.31 313.33 72.46 110.00 24.75 58.79 559.44 -71.71%
EY 1.19 0.32 1.38 0.91 4.04 1.70 0.18 252.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.43 0.38 0.45 0.50 0.50 -18.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 26/05/08 14/02/08 14/11/07 28/08/07 16/05/07 14/02/07 -
Price 0.49 0.50 0.50 0.48 0.50 0.53 0.46 -
P/RPS 0.19 0.26 0.36 0.70 0.21 0.31 0.40 -39.14%
P/EPS 96.08 333.33 72.46 120.00 23.79 62.31 514.69 -67.37%
EY 1.04 0.30 1.38 0.83 4.20 1.60 0.19 210.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.43 0.41 0.43 0.53 0.46 -5.88%

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