[CWG] QoQ TTM Result on 30-Jun-2008 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -64.03%
YoY- -75.82%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 103,842 109,991 106,986 110,403 112,840 109,012 108,276 -2.74%
PBT 250 1,059 -77 306 737 1,318 1,509 -69.80%
Tax -32 -343 -65 -61 -158 -156 -146 -63.61%
NP 218 716 -142 245 579 1,162 1,363 -70.50%
-
NP to SH 206 698 -173 214 595 1,137 1,362 -71.57%
-
Tax Rate 12.80% 32.39% - 19.93% 21.44% 11.84% 9.68% -
Total Cost 103,624 109,275 107,128 110,158 112,261 107,850 106,913 -2.05%
-
Net Worth 49,126 49,599 48,407 49,808 48,548 48,817 49,299 -0.23%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 49,126 49,599 48,407 49,808 48,548 48,817 49,299 -0.23%
NOSH 41,988 42,033 41,730 42,571 41,851 41,724 42,499 -0.80%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 0.21% 0.65% -0.13% 0.22% 0.51% 1.07% 1.26% -
ROE 0.42% 1.41% -0.36% 0.43% 1.23% 2.33% 2.76% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 247.31 261.67 256.37 259.34 269.62 261.27 254.77 -1.95%
EPS 0.49 1.66 -0.41 0.50 1.42 2.73 3.20 -71.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.18 1.16 1.17 1.16 1.17 1.16 0.57%
Adjusted Per Share Value based on latest NOSH - 42,571
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 63.26 67.01 65.18 67.26 68.74 66.41 65.96 -2.74%
EPS 0.13 0.43 -0.11 0.13 0.36 0.69 0.83 -70.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2993 0.3022 0.2949 0.3034 0.2958 0.2974 0.3003 -0.22%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.30 0.40 0.45 0.43 0.47 0.50 0.44 -
P/RPS 0.12 0.15 0.18 0.17 0.17 0.19 0.17 -20.70%
P/EPS 61.15 24.09 -108.55 85.54 33.06 18.35 13.73 170.45%
EY 1.64 4.15 -0.92 1.17 3.02 5.45 7.28 -62.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.39 0.37 0.41 0.43 0.38 -22.33%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 18/02/09 19/11/08 27/08/08 26/05/08 14/02/08 14/11/07 -
Price 0.40 0.40 0.40 0.49 0.50 0.50 0.48 -
P/RPS 0.16 0.15 0.16 0.19 0.19 0.19 0.19 -10.81%
P/EPS 81.53 24.09 -96.49 97.48 35.17 18.35 14.98 209.09%
EY 1.23 4.15 -1.04 1.03 2.84 5.45 6.68 -67.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.34 0.42 0.43 0.43 0.41 -11.72%

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