[CWG] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 71.18%
YoY- 646.15%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 25,618 110,403 83,022 58,149 29,035 101,471 71,653 -49.53%
PBT -222 306 90 377 161 1,012 365 -
Tax 16 -61 -28 -50 20 -154 -24 -
NP -206 245 62 327 181 858 341 -
-
NP to SH -217 214 65 291 170 887 357 -
-
Tax Rate - 19.93% 31.11% 13.26% -12.42% 15.22% 6.58% -
Total Cost 25,824 110,158 82,960 57,822 28,854 100,613 71,312 -49.10%
-
Net Worth 48,407 49,094 50,266 49,343 49,299 48,963 41,973 9.94%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 48,407 49,094 50,266 49,343 49,299 48,963 41,973 9.94%
NOSH 41,730 41,960 43,333 42,173 42,499 42,209 41,973 -0.38%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -0.80% 0.22% 0.07% 0.56% 0.62% 0.85% 0.48% -
ROE -0.45% 0.44% 0.13% 0.59% 0.34% 1.81% 0.85% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 61.39 263.11 191.59 137.88 68.32 240.40 170.71 -49.33%
EPS -0.52 0.51 0.15 0.69 0.40 2.10 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.17 1.16 1.17 1.16 1.16 1.00 10.37%
Adjusted Per Share Value based on latest NOSH - 41,724
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.61 67.26 50.58 35.42 17.69 61.82 43.65 -49.52%
EPS -0.13 0.13 0.04 0.18 0.10 0.54 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2949 0.2991 0.3062 0.3006 0.3003 0.2983 0.2557 9.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.45 0.43 0.47 0.50 0.44 0.52 0.50 -
P/RPS 0.73 0.16 0.25 0.36 0.64 0.22 0.29 84.73%
P/EPS -86.54 84.31 313.33 72.46 110.00 24.75 58.79 -
EY -1.16 1.19 0.32 1.38 0.91 4.04 1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.41 0.43 0.38 0.45 0.50 -15.22%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 27/08/08 26/05/08 14/02/08 14/11/07 28/08/07 16/05/07 -
Price 0.40 0.49 0.50 0.50 0.48 0.50 0.53 -
P/RPS 0.65 0.19 0.26 0.36 0.70 0.21 0.31 63.59%
P/EPS -76.92 96.08 333.33 72.46 120.00 23.79 62.31 -
EY -1.30 1.04 0.30 1.38 0.83 4.20 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.43 0.43 0.41 0.43 0.53 -25.55%

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