[CWG] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -8.67%
YoY- 157.04%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 29,114 29,035 29,818 21,045 28,378 22,230 23,673 14.74%
PBT 216 161 647 294 407 -336 601 -49.35%
Tax -70 20 -130 24 -60 11 -306 -62.49%
NP 146 181 517 318 347 -325 295 -37.35%
-
NP to SH 121 170 530 316 346 -307 209 -30.46%
-
Tax Rate 32.41% -12.42% 20.09% -8.16% 14.74% - 50.92% -
Total Cost 28,968 28,854 29,301 20,727 28,031 22,555 23,378 15.31%
-
Net Worth 48,817 49,299 41,981 42,031 41,980 43,092 42,217 10.13%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 48,817 49,299 41,981 42,031 41,980 43,092 42,217 10.13%
NOSH 41,724 42,499 41,981 42,031 41,980 42,247 41,800 -0.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.50% 0.62% 1.73% 1.51% 1.22% -1.46% 1.25% -
ROE 0.25% 0.34% 1.26% 0.75% 0.82% -0.71% 0.50% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 69.78 68.32 71.03 50.07 67.60 52.62 56.63 14.89%
EPS 0.29 0.40 1.27 0.75 0.82 -0.73 0.50 -30.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.00 1.00 1.00 1.02 1.01 10.27%
Adjusted Per Share Value based on latest NOSH - 42,031
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.74 17.69 18.17 12.82 17.29 13.54 14.42 14.76%
EPS 0.07 0.10 0.32 0.19 0.21 -0.19 0.13 -33.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2974 0.3003 0.2558 0.2561 0.2557 0.2625 0.2572 10.13%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.50 0.44 0.52 0.50 0.50 0.51 0.50 -
P/RPS 0.72 0.64 0.73 1.00 0.74 0.97 0.88 -12.48%
P/EPS 172.41 110.00 41.19 66.51 60.67 -70.18 100.00 43.64%
EY 0.58 0.91 2.43 1.50 1.65 -1.42 1.00 -30.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.52 0.50 0.50 0.50 0.50 -9.54%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 14/02/08 14/11/07 28/08/07 16/05/07 14/02/07 15/11/06 28/08/06 -
Price 0.50 0.48 0.50 0.53 0.46 0.50 0.52 -
P/RPS 0.72 0.70 0.70 1.06 0.68 0.95 0.92 -15.03%
P/EPS 172.41 120.00 39.60 70.50 55.81 -68.81 104.00 39.94%
EY 0.58 0.83 2.52 1.42 1.79 -1.45 0.96 -28.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.50 0.53 0.46 0.49 0.51 -10.72%

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