[CWG] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -246.89%
YoY- 35.64%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 29,818 21,045 28,378 22,230 23,673 15,309 26,615 7.89%
PBT 647 294 407 -336 601 -845 348 51.37%
Tax -130 24 -60 11 -306 200 -96 22.46%
NP 517 318 347 -325 295 -645 252 61.67%
-
NP to SH 530 316 346 -307 209 -554 165 118.16%
-
Tax Rate 20.09% -8.16% 14.74% - 50.92% - 27.59% -
Total Cost 29,301 20,727 28,031 22,555 23,378 15,954 26,363 7.31%
-
Net Worth 41,981 42,031 41,980 43,092 42,217 42,389 44,423 -3.70%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 41,981 42,031 41,980 43,092 42,217 42,389 44,423 -3.70%
NOSH 41,981 42,031 41,980 42,247 41,800 41,969 42,307 -0.51%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.73% 1.51% 1.22% -1.46% 1.25% -4.21% 0.95% -
ROE 1.26% 0.75% 0.82% -0.71% 0.50% -1.31% 0.37% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 71.03 50.07 67.60 52.62 56.63 36.48 62.91 8.45%
EPS 1.27 0.75 0.82 -0.73 0.50 -1.32 0.39 120.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.02 1.01 1.01 1.05 -3.20%
Adjusted Per Share Value based on latest NOSH - 42,247
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.36 8.02 10.82 8.47 9.02 5.83 10.14 7.89%
EPS 0.20 0.12 0.13 -0.12 0.08 -0.21 0.06 123.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.1602 0.16 0.1642 0.1609 0.1616 0.1693 -3.70%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.52 0.50 0.50 0.51 0.50 0.57 0.52 -
P/RPS 0.73 1.00 0.74 0.97 0.88 1.56 0.83 -8.22%
P/EPS 41.19 66.51 60.67 -70.18 100.00 -43.18 133.33 -54.39%
EY 2.43 1.50 1.65 -1.42 1.00 -2.32 0.75 119.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.50 0.50 0.50 0.56 0.50 2.65%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 16/05/07 14/02/07 15/11/06 28/08/06 15/06/06 06/03/06 -
Price 0.50 0.53 0.46 0.50 0.52 0.50 0.76 -
P/RPS 0.70 1.06 0.68 0.95 0.92 1.37 1.21 -30.64%
P/EPS 39.60 70.50 55.81 -68.81 104.00 -37.88 194.87 -65.53%
EY 2.52 1.42 1.79 -1.45 0.96 -2.64 0.51 190.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.46 0.49 0.51 0.50 0.72 -21.63%

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