[CWG] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
15-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -435.76%
YoY- -22.84%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 28,378 22,230 23,673 15,309 26,615 24,001 21,461 20.41%
PBT 407 -336 601 -845 348 -789 173 76.61%
Tax -60 11 -306 200 -96 185 -15 151.34%
NP 347 -325 295 -645 252 -604 158 68.71%
-
NP to SH 346 -307 209 -554 165 -477 215 37.20%
-
Tax Rate 14.74% - 50.92% - 27.59% - 8.67% -
Total Cost 28,031 22,555 23,378 15,954 26,363 24,605 21,303 20.01%
-
Net Worth 41,980 43,092 42,217 42,389 44,423 38,413 38,784 5.40%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 41,980 43,092 42,217 42,389 44,423 38,413 38,784 5.40%
NOSH 41,980 42,247 41,800 41,969 42,307 42,212 42,156 -0.27%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.22% -1.46% 1.25% -4.21% 0.95% -2.52% 0.74% -
ROE 0.82% -0.71% 0.50% -1.31% 0.37% -1.24% 0.55% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 67.60 52.62 56.63 36.48 62.91 56.86 50.91 20.74%
EPS 0.82 -0.73 0.50 -1.32 0.39 -1.13 0.51 37.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.02 1.01 1.01 1.05 0.91 0.92 5.70%
Adjusted Per Share Value based on latest NOSH - 41,969
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.29 13.54 14.42 9.33 16.21 14.62 13.07 20.44%
EPS 0.21 -0.19 0.13 -0.34 0.10 -0.29 0.13 37.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2557 0.2625 0.2572 0.2582 0.2706 0.234 0.2363 5.38%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.51 0.50 0.57 0.52 0.63 0.76 -
P/RPS 0.74 0.97 0.88 1.56 0.83 1.11 1.49 -37.20%
P/EPS 60.67 -70.18 100.00 -43.18 133.33 -55.75 149.02 -44.97%
EY 1.65 -1.42 1.00 -2.32 0.75 -1.79 0.67 82.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.50 0.56 0.50 0.69 0.83 -28.60%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 15/11/06 28/08/06 15/06/06 06/03/06 25/11/05 29/08/05 -
Price 0.46 0.50 0.52 0.50 0.76 0.51 0.69 -
P/RPS 0.68 0.95 0.92 1.37 1.21 0.90 1.36 -36.92%
P/EPS 55.81 -68.81 104.00 -37.88 194.87 -45.13 135.29 -44.49%
EY 1.79 -1.45 0.96 -2.64 0.51 -2.22 0.74 79.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.51 0.50 0.72 0.56 0.75 -27.74%

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