[CWG] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -77.66%
YoY- -81.79%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 57,737 25,618 110,403 83,022 58,149 29,035 101,471 -31.21%
PBT 1,130 -222 306 90 377 161 1,012 7.59%
Tax -332 16 -61 -28 -50 20 -154 66.49%
NP 798 -206 245 62 327 181 858 -4.69%
-
NP to SH 775 -217 214 65 291 170 887 -8.56%
-
Tax Rate 29.38% - 19.93% 31.11% 13.26% -12.42% 15.22% -
Total Cost 56,939 25,824 110,158 82,960 57,822 28,854 100,613 -31.46%
-
Net Worth 49,701 48,407 49,094 50,266 49,343 49,299 48,963 0.99%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 49,701 48,407 49,094 50,266 49,343 49,299 48,963 0.99%
NOSH 42,119 41,730 41,960 43,333 42,173 42,499 42,209 -0.14%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.38% -0.80% 0.22% 0.07% 0.56% 0.62% 0.85% -
ROE 1.56% -0.45% 0.44% 0.13% 0.59% 0.34% 1.81% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 137.08 61.39 263.11 191.59 137.88 68.32 240.40 -31.11%
EPS 1.84 -0.52 0.51 0.15 0.69 0.40 2.10 -8.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.16 1.17 1.16 1.17 1.16 1.16 1.14%
Adjusted Per Share Value based on latest NOSH - 41,851
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 35.17 15.61 67.26 50.58 35.42 17.69 61.82 -31.22%
EPS 0.47 -0.13 0.13 0.04 0.18 0.10 0.54 -8.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3028 0.2949 0.2991 0.3062 0.3006 0.3003 0.2983 0.99%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.40 0.45 0.43 0.47 0.50 0.44 0.52 -
P/RPS 0.29 0.73 0.16 0.25 0.36 0.64 0.22 20.12%
P/EPS 21.74 -86.54 84.31 313.33 72.46 110.00 24.75 -8.24%
EY 4.60 -1.16 1.19 0.32 1.38 0.91 4.04 8.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.37 0.41 0.43 0.38 0.45 -16.97%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 19/11/08 27/08/08 26/05/08 14/02/08 14/11/07 28/08/07 -
Price 0.40 0.40 0.49 0.50 0.50 0.48 0.50 -
P/RPS 0.29 0.65 0.19 0.26 0.36 0.70 0.21 23.88%
P/EPS 21.74 -76.92 96.08 333.33 72.46 120.00 23.79 -5.80%
EY 4.60 -1.30 1.04 0.30 1.38 0.83 4.20 6.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.42 0.43 0.43 0.41 0.43 -14.43%

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