[CWG] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -16.52%
YoY- 471.57%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 106,986 110,403 112,840 109,012 108,276 101,471 95,326 7.97%
PBT -77 306 737 1,318 1,509 1,012 966 -
Tax -65 -61 -158 -156 -146 -155 -331 -66.11%
NP -142 245 579 1,162 1,363 857 635 -
-
NP to SH -173 214 595 1,137 1,362 885 564 -
-
Tax Rate - 19.93% 21.44% 11.84% 9.68% 15.32% 34.27% -
Total Cost 107,128 110,158 112,261 107,850 106,913 100,614 94,691 8.55%
-
Net Worth 48,407 49,808 48,548 48,817 49,299 41,981 42,031 9.84%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 48,407 49,808 48,548 48,817 49,299 41,981 42,031 9.84%
NOSH 41,730 42,571 41,851 41,724 42,499 41,981 42,031 -0.47%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -0.13% 0.22% 0.51% 1.07% 1.26% 0.84% 0.67% -
ROE -0.36% 0.43% 1.23% 2.33% 2.76% 2.11% 1.34% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 256.37 259.34 269.62 261.27 254.77 241.71 226.80 8.48%
EPS -0.41 0.50 1.42 2.73 3.20 2.11 1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.17 1.16 1.17 1.16 1.00 1.00 10.37%
Adjusted Per Share Value based on latest NOSH - 41,724
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 65.18 67.26 68.74 66.41 65.96 61.82 58.07 7.98%
EPS -0.11 0.13 0.36 0.69 0.83 0.54 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2949 0.3034 0.2958 0.2974 0.3003 0.2558 0.2561 9.83%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.45 0.43 0.47 0.50 0.44 0.52 0.50 -
P/RPS 0.18 0.17 0.17 0.19 0.17 0.22 0.22 -12.48%
P/EPS -108.55 85.54 33.06 18.35 13.73 24.67 37.26 -
EY -0.92 1.17 3.02 5.45 7.28 4.05 2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.41 0.43 0.38 0.52 0.50 -15.22%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 27/08/08 26/05/08 14/02/08 14/11/07 28/08/07 16/05/07 -
Price 0.40 0.49 0.50 0.50 0.48 0.50 0.53 -
P/RPS 0.16 0.19 0.19 0.19 0.19 0.21 0.23 -21.43%
P/EPS -96.49 97.48 35.17 18.35 14.98 23.72 39.50 -
EY -1.04 1.03 2.84 5.45 6.68 4.22 2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.43 0.43 0.41 0.50 0.53 -25.55%

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