[CWG] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 106.96%
YoY- -66.44%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 20,913 35,369 21,397 26,564 18,724 32,119 25,618 -12.66%
PBT -462 1,402 -896 107 -1,096 1,352 -222 63.07%
Tax 107 -309 181 -116 333 -348 16 255.36%
NP -355 1,093 -715 -9 -763 1,004 -206 43.78%
-
NP to SH -379 1,055 -742 50 -718 992 -217 45.07%
-
Tax Rate - 22.04% - 108.41% - 25.74% - -
Total Cost 21,268 34,276 22,112 26,573 19,487 31,115 25,824 -12.14%
-
Net Worth 49,269 49,597 48,482 48,749 49,126 49,599 48,407 1.18%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 49,269 49,597 48,482 48,749 49,126 49,599 48,407 1.18%
NOSH 42,111 42,031 42,159 41,666 41,988 42,033 41,730 0.60%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -1.70% 3.09% -3.34% -0.03% -4.07% 3.13% -0.80% -
ROE -0.77% 2.13% -1.53% 0.10% -1.46% 2.00% -0.45% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 49.66 84.15 50.75 63.75 44.59 76.41 61.39 -13.19%
EPS -0.90 2.51 -1.76 0.12 -1.71 2.36 -0.52 44.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.18 1.15 1.17 1.17 1.18 1.16 0.57%
Adjusted Per Share Value based on latest NOSH - 41,666
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.74 21.55 13.04 16.18 11.41 19.57 15.61 -12.67%
EPS -0.23 0.64 -0.45 0.03 -0.44 0.60 -0.13 46.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3002 0.3022 0.2954 0.297 0.2993 0.3022 0.2949 1.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.44 0.45 0.44 0.35 0.30 0.40 0.45 -
P/RPS 0.89 0.53 0.87 0.55 0.67 0.52 0.73 14.13%
P/EPS -48.89 17.93 -25.00 291.67 -17.54 16.95 -86.54 -31.68%
EY -2.05 5.58 -4.00 0.34 -5.70 5.90 -1.16 46.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.38 0.30 0.26 0.34 0.39 -1.71%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 18/02/09 19/11/08 -
Price 0.41 0.46 0.45 0.45 0.40 0.40 0.40 -
P/RPS 0.83 0.55 0.89 0.71 0.90 0.52 0.65 17.71%
P/EPS -45.56 18.33 -25.57 375.00 -23.39 16.95 -76.92 -29.49%
EY -2.20 5.46 -3.91 0.27 -4.28 5.90 -1.30 42.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.39 0.38 0.34 0.34 0.34 1.95%

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