[CWG] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 55.46%
YoY- -322.12%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 21,461 19,728 30,372 20,446 21,665 17,590 27,878 -16.01%
PBT 173 -485 146 -645 -1,391 -612 341 -36.41%
Tax -15 34 -18 143 264 133 -207 -82.64%
NP 158 -451 128 -502 -1,127 -479 134 11.62%
-
NP to SH 215 -451 128 -502 -1,127 -479 134 37.09%
-
Tax Rate 8.67% - 12.33% - - - 60.70% -
Total Cost 21,303 20,179 30,244 20,948 22,792 18,069 27,744 -16.16%
-
Net Worth 38,784 38,356 39,253 38,810 38,675 39,641 41,037 -3.69%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 38,784 38,356 39,253 38,810 38,675 39,641 41,037 -3.69%
NOSH 42,156 42,149 42,666 42,184 41,586 41,293 41,875 0.44%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.74% -2.29% 0.42% -2.46% -5.20% -2.72% 0.48% -
ROE 0.55% -1.18% 0.33% -1.29% -2.91% -1.21% 0.33% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 50.91 46.80 71.18 48.47 52.10 42.60 66.57 -16.38%
EPS 0.51 -1.07 0.30 -1.19 -2.71 -1.16 0.32 36.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.92 0.92 0.93 0.96 0.98 -4.12%
Adjusted Per Share Value based on latest NOSH - 42,184
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 13.07 12.02 18.50 12.46 13.20 10.72 16.98 -16.02%
EPS 0.13 -0.27 0.08 -0.31 -0.69 -0.29 0.08 38.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2363 0.2337 0.2391 0.2364 0.2356 0.2415 0.25 -3.69%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.76 0.76 0.84 0.91 1.03 1.06 1.10 -
P/RPS 1.49 1.62 1.18 1.88 1.98 2.49 1.65 -6.57%
P/EPS 149.02 -71.03 280.00 -76.47 -38.01 -91.38 343.75 -42.74%
EY 0.67 -1.41 0.36 -1.31 -2.63 -1.09 0.29 74.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 0.91 0.99 1.11 1.10 1.12 -18.12%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 11/05/05 16/02/05 18/11/04 24/08/04 14/05/04 17/02/04 -
Price 0.69 0.75 0.77 0.83 0.94 1.08 1.03 -
P/RPS 1.36 1.60 1.08 1.71 1.80 2.54 1.55 -8.35%
P/EPS 135.29 -70.09 256.67 -69.75 -34.69 -93.10 321.88 -43.91%
EY 0.74 -1.43 0.39 -1.43 -2.88 -1.07 0.31 78.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.82 0.84 0.90 1.01 1.13 1.05 -20.11%

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