[CWG] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -202.86%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 102,472 116,140 88,920 96,004 81,784 80,812 76,580 4.96%
PBT -888 644 -1,344 -3,156 -2,580 1,232 2,492 -
Tax 64 80 44 740 572 -328 -664 -
NP -824 724 -1,300 -2,416 -2,008 904 1,828 -
-
NP to SH -868 680 -1,228 -1,908 -2,008 904 1,828 -
-
Tax Rate - -12.42% - - - 26.62% 26.65% -
Total Cost 103,296 115,416 90,220 98,420 83,792 79,908 74,752 5.53%
-
Net Worth 48,407 49,299 43,092 38,413 38,810 40,269 39,112 3.61%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 48,407 49,299 43,092 38,413 38,810 40,269 39,112 3.61%
NOSH 41,730 42,499 42,247 42,212 42,184 41,090 41,171 0.22%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -0.80% 0.62% -1.46% -2.52% -2.46% 1.12% 2.39% -
ROE -1.79% 1.38% -2.85% -4.97% -5.17% 2.24% 4.67% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 245.56 273.27 210.48 227.43 193.87 196.67 186.00 4.73%
EPS -2.08 1.60 -2.92 -4.52 -4.76 2.20 4.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.16 1.02 0.91 0.92 0.98 0.95 3.38%
Adjusted Per Share Value based on latest NOSH - 42,212
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 39.06 44.27 33.89 36.59 31.17 30.80 29.19 4.96%
EPS -0.33 0.26 -0.47 -0.73 -0.77 0.34 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1845 0.1879 0.1642 0.1464 0.1479 0.1535 0.1491 3.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.45 0.44 0.51 0.63 0.91 1.00 1.00 -
P/RPS 0.18 0.16 0.24 0.28 0.47 0.51 0.54 -16.71%
P/EPS -21.63 27.50 -17.55 -13.94 -19.12 45.45 22.52 -
EY -4.62 3.64 -5.70 -7.17 -5.23 2.20 4.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.50 0.69 0.99 1.02 1.05 -15.20%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 14/11/07 15/11/06 25/11/05 18/11/04 17/02/04 26/11/02 -
Price 0.40 0.48 0.50 0.51 0.83 1.03 0.94 -
P/RPS 0.16 0.18 0.24 0.22 0.43 0.52 0.51 -17.55%
P/EPS -19.23 30.00 -17.20 -11.28 -17.44 46.82 21.17 -
EY -5.20 3.33 -5.81 -8.86 -5.73 2.14 4.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.49 0.56 0.90 1.05 0.99 -16.30%

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