[CWG] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 42.11%
YoY- -49.53%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 81,693 86,098 101,226 103,025 110,403 101,471 89,598 -1.52%
PBT -7,192 -1,605 -58 141 306 1,012 -685 47.92%
Tax -407 -191 -1,282 -115 -61 -154 -17 69.68%
NP -7,599 -1,796 -1,340 26 245 858 -702 48.67%
-
NP to SH -7,577 -1,796 -1,450 108 214 887 -657 50.25%
-
Tax Rate - - - 81.56% 19.93% 15.22% - -
Total Cost 89,292 87,894 102,566 102,999 110,158 100,613 90,300 -0.18%
-
Net Worth 42,512 44,601 47,609 48,599 49,094 48,963 42,536 -0.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 42,512 44,601 47,609 48,599 49,094 48,963 42,536 -0.00%
NOSH 42,091 42,076 42,132 41,538 41,960 42,209 42,115 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -9.30% -2.09% -1.32% 0.03% 0.22% 0.85% -0.78% -
ROE -17.82% -4.03% -3.05% 0.22% 0.44% 1.81% -1.54% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 194.08 204.62 240.26 248.02 263.11 240.40 212.74 -1.51%
EPS -17.91 -4.27 -3.44 0.26 0.51 2.10 -1.56 50.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.06 1.13 1.17 1.17 1.16 1.01 0.00%
Adjusted Per Share Value based on latest NOSH - 41,666
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 49.77 52.45 61.67 62.76 67.26 61.82 54.58 -1.52%
EPS -4.62 -1.09 -0.88 0.07 0.13 0.54 -0.40 50.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.259 0.2717 0.29 0.2961 0.2991 0.2983 0.2591 -0.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.41 0.39 0.47 0.35 0.43 0.52 0.50 -
P/RPS 0.21 0.19 0.20 0.14 0.16 0.22 0.24 -2.19%
P/EPS -2.28 -9.14 -13.66 134.62 84.31 24.75 -32.05 -35.60%
EY -43.91 -10.94 -7.32 0.74 1.19 4.04 -3.12 55.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.42 0.30 0.37 0.45 0.50 -3.25%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 25/08/10 26/08/09 27/08/08 28/08/07 28/08/06 -
Price 0.41 0.36 0.47 0.45 0.49 0.50 0.52 -
P/RPS 0.21 0.18 0.20 0.18 0.19 0.21 0.24 -2.19%
P/EPS -2.28 -8.43 -13.66 173.08 96.08 23.79 -33.33 -36.02%
EY -43.91 -11.86 -7.32 0.58 1.04 4.20 -3.00 56.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.42 0.38 0.42 0.43 0.51 -3.56%

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