[CWG] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -787.04%
YoY- -241.94%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 101,226 77,679 56,766 21,397 103,025 76,461 57,737 45.54%
PBT -58 44 506 -896 141 34 1,130 -
Tax -1,282 -21 -128 181 -115 1 -332 146.74%
NP -1,340 23 378 -715 26 35 798 -
-
NP to SH -1,450 -66 313 -742 108 57 775 -
-
Tax Rate - 47.73% 25.30% - 81.56% -2.94% 29.38% -
Total Cost 102,566 77,656 56,388 22,112 102,999 76,426 56,939 48.20%
-
Net Worth 47,609 48,262 49,910 48,482 48,599 47,635 49,701 -2.83%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 47,609 48,262 49,910 48,482 48,599 47,635 49,701 -2.83%
NOSH 42,132 41,250 42,297 42,159 41,538 40,714 42,119 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -1.32% 0.03% 0.67% -3.34% 0.03% 0.05% 1.38% -
ROE -3.05% -0.14% 0.63% -1.53% 0.22% 0.12% 1.56% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 240.26 188.31 134.21 50.75 248.02 187.80 137.08 45.51%
EPS -3.44 -0.16 0.74 -1.76 0.26 0.14 1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.17 1.18 1.15 1.17 1.17 1.18 -2.85%
Adjusted Per Share Value based on latest NOSH - 42,159
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 38.58 29.61 21.64 8.16 39.27 29.14 22.01 45.52%
EPS -0.55 -0.03 0.12 -0.28 0.04 0.02 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1815 0.1839 0.1902 0.1848 0.1852 0.1816 0.1894 -2.80%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.47 0.44 0.45 0.44 0.35 0.30 0.40 -
P/RPS 0.20 0.23 0.34 0.87 0.14 0.16 0.29 -21.99%
P/EPS -13.66 -275.00 60.81 -25.00 134.62 214.29 21.74 -
EY -7.32 -0.36 1.64 -4.00 0.74 0.47 4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.38 0.38 0.30 0.26 0.34 15.17%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 18/02/09 -
Price 0.47 0.41 0.46 0.45 0.45 0.40 0.40 -
P/RPS 0.20 0.22 0.34 0.89 0.18 0.21 0.29 -21.99%
P/EPS -13.66 -256.25 62.16 -25.57 173.08 285.71 21.74 -
EY -7.32 -0.39 1.61 -3.91 0.58 0.35 4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.39 0.39 0.38 0.34 0.34 15.17%

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