[CWG] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -67.92%
YoY- 155.37%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 27,381 24,873 29,114 29,035 29,818 21,045 28,378 -2.35%
PBT 216 -287 216 161 647 294 407 -34.47%
Tax -33 22 -70 20 -130 24 -60 -32.89%
NP 183 -265 146 181 517 318 347 -34.75%
-
NP to SH 149 -226 121 170 530 316 346 -43.00%
-
Tax Rate 15.28% - 32.41% -12.42% 20.09% -8.16% 14.74% -
Total Cost 27,198 25,138 28,968 28,854 29,301 20,727 28,031 -1.99%
-
Net Worth 49,808 48,548 48,817 49,299 41,981 42,031 41,980 12.08%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 49,808 48,548 48,817 49,299 41,981 42,031 41,980 12.08%
NOSH 42,571 41,851 41,724 42,499 41,981 42,031 41,980 0.93%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.67% -1.07% 0.50% 0.62% 1.73% 1.51% 1.22% -
ROE 0.30% -0.47% 0.25% 0.34% 1.26% 0.75% 0.82% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 64.32 59.43 69.78 68.32 71.03 50.07 67.60 -3.26%
EPS 0.35 -0.54 0.29 0.40 1.27 0.75 0.82 -43.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.17 1.16 1.00 1.00 1.00 11.04%
Adjusted Per Share Value based on latest NOSH - 42,499
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.44 9.48 11.10 11.07 11.36 8.02 10.82 -2.35%
EPS 0.06 -0.09 0.05 0.06 0.20 0.12 0.13 -40.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1898 0.185 0.1861 0.1879 0.16 0.1602 0.16 12.07%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.43 0.47 0.50 0.44 0.52 0.50 0.50 -
P/RPS 0.67 0.79 0.72 0.64 0.73 1.00 0.74 -6.41%
P/EPS 122.86 -87.04 172.41 110.00 41.19 66.51 60.67 60.13%
EY 0.81 -1.15 0.58 0.91 2.43 1.50 1.65 -37.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.43 0.38 0.52 0.50 0.50 -18.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 26/05/08 14/02/08 14/11/07 28/08/07 16/05/07 14/02/07 -
Price 0.49 0.50 0.50 0.48 0.50 0.53 0.46 -
P/RPS 0.76 0.84 0.72 0.70 0.70 1.06 0.68 7.70%
P/EPS 140.00 -92.59 172.41 120.00 39.60 70.50 55.81 84.72%
EY 0.71 -1.08 0.58 0.83 2.52 1.42 1.79 -46.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.43 0.41 0.50 0.53 0.46 -5.88%

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