[CWG] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 503.47%
YoY- -38.61%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 98,804 103,025 103,842 109,991 106,986 110,403 112,840 -8.46%
PBT -533 141 250 1,059 -77 306 737 -
Tax 50 -115 -32 -343 -65 -61 -158 -
NP -483 26 218 716 -142 245 579 -
-
NP to SH -418 107 206 698 -173 214 595 -
-
Tax Rate - 81.56% 12.80% 32.39% - 19.93% 21.44% -
Total Cost 99,287 102,999 103,624 109,275 107,128 110,158 112,261 -7.85%
-
Net Worth 48,482 48,749 49,126 49,599 48,407 49,808 48,548 -0.09%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 48,482 48,749 49,126 49,599 48,407 49,808 48,548 -0.09%
NOSH 42,159 41,666 41,988 42,033 41,730 42,571 41,851 0.48%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -0.49% 0.03% 0.21% 0.65% -0.13% 0.22% 0.51% -
ROE -0.86% 0.22% 0.42% 1.41% -0.36% 0.43% 1.23% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 234.36 247.26 247.31 261.67 256.37 259.34 269.62 -8.91%
EPS -0.99 0.26 0.49 1.66 -0.41 0.50 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.17 1.17 1.18 1.16 1.17 1.16 -0.57%
Adjusted Per Share Value based on latest NOSH - 42,033
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.19 62.76 63.26 67.01 65.18 67.26 68.74 -8.46%
EPS -0.25 0.07 0.13 0.43 -0.11 0.13 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2954 0.297 0.2993 0.3022 0.2949 0.3034 0.2958 -0.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.44 0.35 0.30 0.40 0.45 0.43 0.47 -
P/RPS 0.19 0.14 0.12 0.15 0.18 0.17 0.17 7.68%
P/EPS -44.38 136.29 61.15 24.09 -108.55 85.54 33.06 -
EY -2.25 0.73 1.64 4.15 -0.92 1.17 3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.26 0.34 0.39 0.37 0.41 -4.93%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 27/05/09 18/02/09 19/11/08 27/08/08 26/05/08 -
Price 0.45 0.45 0.40 0.40 0.40 0.49 0.50 -
P/RPS 0.19 0.18 0.16 0.15 0.16 0.19 0.19 0.00%
P/EPS -45.39 175.23 81.53 24.09 -96.49 97.48 35.17 -
EY -2.20 0.57 1.23 4.15 -1.04 1.03 2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.34 0.34 0.34 0.42 0.43 -6.29%

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