[CWG] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -0.92%
YoY- -7.7%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 95,326 89,590 87,827 89,598 87,386 91,805 95,562 -0.16%
PBT 966 -173 -232 -685 -1,113 -753 -955 -
Tax -331 -155 -191 -17 274 108 186 -
NP 635 -328 -423 -702 -839 -645 -769 -
-
NP to SH 564 -306 -487 -657 -651 -548 -585 -
-
Tax Rate 34.27% - - - - - - -
Total Cost 94,691 89,918 88,250 90,300 88,225 92,450 96,331 -1.13%
-
Net Worth 42,031 41,980 43,092 42,217 42,389 44,423 38,413 6.19%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 42,031 41,980 43,092 42,217 42,389 44,423 38,413 6.19%
NOSH 42,031 41,980 42,247 41,800 41,969 42,307 42,212 -0.28%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.67% -0.37% -0.48% -0.78% -0.96% -0.70% -0.80% -
ROE 1.34% -0.73% -1.13% -1.56% -1.54% -1.23% -1.52% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 226.80 213.41 207.89 214.35 208.21 216.99 226.38 0.12%
EPS 1.34 -0.73 -1.15 -1.57 -1.55 -1.30 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.02 1.01 1.01 1.05 0.91 6.49%
Adjusted Per Share Value based on latest NOSH - 41,800
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 58.07 54.58 53.50 54.58 53.24 55.93 58.22 -0.17%
EPS 0.34 -0.19 -0.30 -0.40 -0.40 -0.33 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2561 0.2557 0.2625 0.2572 0.2582 0.2706 0.234 6.20%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.50 0.50 0.51 0.50 0.57 0.52 0.63 -
P/RPS 0.22 0.23 0.25 0.23 0.27 0.24 0.28 -14.86%
P/EPS 37.26 -68.60 -44.24 -31.81 -36.75 -40.15 -45.46 -
EY 2.68 -1.46 -2.26 -3.14 -2.72 -2.49 -2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.50 0.50 0.56 0.50 0.69 -19.33%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 16/05/07 14/02/07 15/11/06 28/08/06 15/06/06 06/03/06 25/11/05 -
Price 0.53 0.46 0.50 0.52 0.50 0.76 0.51 -
P/RPS 0.23 0.22 0.24 0.24 0.24 0.35 0.23 0.00%
P/EPS 39.50 -63.11 -43.37 -33.08 -32.23 -58.67 -36.80 -
EY 2.53 -1.58 -2.31 -3.02 -3.10 -1.70 -2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.49 0.51 0.50 0.72 0.56 -3.60%

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