[CWG] QoQ TTM 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- 284.31%
YoY- 186.64%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 109,012 108,276 101,471 95,326 89,590 87,827 89,598 13.92%
PBT 1,318 1,509 1,012 966 -173 -232 -685 -
Tax -156 -146 -155 -331 -155 -191 -17 336.54%
NP 1,162 1,363 857 635 -328 -423 -702 -
-
NP to SH 1,137 1,362 885 564 -306 -487 -657 -
-
Tax Rate 11.84% 9.68% 15.32% 34.27% - - - -
Total Cost 107,850 106,913 100,614 94,691 89,918 88,250 90,300 12.53%
-
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 1.07% 1.26% 0.84% 0.67% -0.37% -0.48% -0.78% -
ROE 2.33% 2.76% 2.11% 1.34% -0.73% -1.13% -1.56% -
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 261.27 254.77 241.71 226.80 213.41 207.89 214.35 14.06%
EPS 2.73 3.20 2.11 1.34 -0.73 -1.15 -1.57 -
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 66.41 65.96 61.82 58.07 54.58 53.50 54.58 13.93%
EPS 0.69 0.83 0.54 0.34 -0.19 -0.30 -0.40 -
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 0.19 0.17 0.22 0.22 0.23 0.25 0.23 -11.92%
P/EPS 18.35 13.73 24.67 37.26 -68.60 -44.24 -31.81 -
EY 5.45 7.28 4.05 2.68 -1.46 -2.26 -3.14 -
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 0.19 0.19 0.21 0.23 0.22 0.24 0.24 -14.38%
P/EPS 18.35 14.98 23.72 39.50 -63.11 -43.37 -33.08 -
EY 5.45 6.68 4.22 2.53 -1.58 -2.31 -3.02 -
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