[CWG] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -321.86%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 23,673 15,309 26,615 24,001 21,461 19,728 30,372 -15.34%
PBT 601 -845 348 -789 173 -485 146 157.51%
Tax -306 200 -96 185 -15 34 -18 564.58%
NP 295 -645 252 -604 158 -451 128 74.74%
-
NP to SH 209 -554 165 -477 215 -451 128 38.78%
-
Tax Rate 50.92% - 27.59% - 8.67% - 12.33% -
Total Cost 23,378 15,954 26,363 24,605 21,303 20,179 30,244 -15.81%
-
Net Worth 42,217 42,389 44,423 38,413 38,784 38,356 39,253 4.98%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 42,217 42,389 44,423 38,413 38,784 38,356 39,253 4.98%
NOSH 41,800 41,969 42,307 42,212 42,156 42,149 42,666 -1.36%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.25% -4.21% 0.95% -2.52% 0.74% -2.29% 0.42% -
ROE 0.50% -1.31% 0.37% -1.24% 0.55% -1.18% 0.33% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 56.63 36.48 62.91 56.86 50.91 46.80 71.18 -14.17%
EPS 0.50 -1.32 0.39 -1.13 0.51 -1.07 0.30 40.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.05 0.91 0.92 0.91 0.92 6.43%
Adjusted Per Share Value based on latest NOSH - 42,212
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.02 5.83 10.14 9.15 8.18 7.52 11.58 -15.38%
EPS 0.08 -0.21 0.06 -0.18 0.08 -0.17 0.05 36.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1609 0.1616 0.1693 0.1464 0.1478 0.1462 0.1496 4.98%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.50 0.57 0.52 0.63 0.76 0.76 0.84 -
P/RPS 0.88 1.56 0.83 1.11 1.49 1.62 1.18 -17.80%
P/EPS 100.00 -43.18 133.33 -55.75 149.02 -71.03 280.00 -49.75%
EY 1.00 -2.32 0.75 -1.79 0.67 -1.41 0.36 97.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.50 0.69 0.83 0.84 0.91 -32.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 15/06/06 06/03/06 25/11/05 29/08/05 11/05/05 16/02/05 -
Price 0.52 0.50 0.76 0.51 0.69 0.75 0.77 -
P/RPS 0.92 1.37 1.21 0.90 1.36 1.60 1.08 -10.16%
P/EPS 104.00 -37.88 194.87 -45.13 135.29 -70.09 256.67 -45.33%
EY 0.96 -2.64 0.51 -2.22 0.74 -1.43 0.39 82.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.72 0.56 0.75 0.82 0.84 -28.36%

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