[CWG] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 37.17%
YoY- 44.16%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 108,276 101,471 95,326 89,590 87,827 89,598 87,386 15.34%
PBT 1,509 1,012 966 -173 -232 -685 -1,113 -
Tax -146 -155 -331 -155 -191 -17 274 -
NP 1,363 857 635 -328 -423 -702 -839 -
-
NP to SH 1,362 885 564 -306 -487 -657 -651 -
-
Tax Rate 9.68% 15.32% 34.27% - - - - -
Total Cost 106,913 100,614 94,691 89,918 88,250 90,300 88,225 13.65%
-
Net Worth 49,299 41,981 42,031 41,980 43,092 42,217 42,389 10.58%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 49,299 41,981 42,031 41,980 43,092 42,217 42,389 10.58%
NOSH 42,499 41,981 42,031 41,980 42,247 41,800 41,969 0.83%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.26% 0.84% 0.67% -0.37% -0.48% -0.78% -0.96% -
ROE 2.76% 2.11% 1.34% -0.73% -1.13% -1.56% -1.54% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 254.77 241.71 226.80 213.41 207.89 214.35 208.21 14.38%
EPS 3.20 2.11 1.34 -0.73 -1.15 -1.57 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.00 1.00 1.00 1.02 1.01 1.01 9.66%
Adjusted Per Share Value based on latest NOSH - 41,980
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 41.27 38.67 36.33 34.15 33.47 34.15 33.31 15.34%
EPS 0.52 0.34 0.21 -0.12 -0.19 -0.25 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1879 0.16 0.1602 0.16 0.1642 0.1609 0.1616 10.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.44 0.52 0.50 0.50 0.51 0.50 0.57 -
P/RPS 0.17 0.22 0.22 0.23 0.25 0.23 0.27 -26.51%
P/EPS 13.73 24.67 37.26 -68.60 -44.24 -31.81 -36.75 -
EY 7.28 4.05 2.68 -1.46 -2.26 -3.14 -2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.50 0.50 0.50 0.50 0.56 -22.76%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 28/08/07 16/05/07 14/02/07 15/11/06 28/08/06 15/06/06 -
Price 0.48 0.50 0.53 0.46 0.50 0.52 0.50 -
P/RPS 0.19 0.21 0.23 0.22 0.24 0.24 0.24 -14.40%
P/EPS 14.98 23.72 39.50 -63.11 -43.37 -33.08 -32.23 -
EY 6.68 4.22 2.53 -1.58 -2.31 -3.02 -3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.53 0.46 0.49 0.51 0.50 -12.38%

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