[CWG] YoY Annualized Quarter 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- 106.35%
YoY- 112.5%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 113,532 115,474 116,298 101,216 101,232 101,636 96,162 2.80%
PBT 1,012 2,260 754 142 -882 -998 1,298 -4.05%
Tax -256 -664 -100 -98 178 250 -578 -12.68%
NP 756 1,596 654 44 -704 -748 720 0.81%
-
NP to SH 626 1,550 582 78 -624 -748 720 -2.30%
-
Tax Rate 25.30% 29.38% 13.26% 69.01% - - 44.53% -
Total Cost 112,776 113,878 115,644 101,172 101,936 102,384 95,442 2.81%
-
Net Worth 49,910 49,701 49,343 43,636 44,270 38,660 40,551 3.51%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 49,910 49,701 49,343 43,636 44,270 38,660 40,551 3.51%
NOSH 42,297 42,119 42,173 43,636 42,162 42,022 41,379 0.36%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.67% 1.38% 0.56% 0.04% -0.70% -0.74% 0.75% -
ROE 1.25% 3.12% 1.18% 0.18% -1.41% -1.93% 1.78% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 268.41 274.16 275.76 231.95 240.10 241.86 232.39 2.42%
EPS 1.48 3.68 1.38 0.18 -1.48 -1.78 1.74 -2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.18 1.17 1.00 1.05 0.92 0.98 3.14%
Adjusted Per Share Value based on latest NOSH - 41,980
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 69.16 70.35 70.85 61.66 61.67 61.92 58.58 2.80%
EPS 0.38 0.94 0.35 0.05 -0.38 -0.46 0.44 -2.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3041 0.3028 0.3006 0.2658 0.2697 0.2355 0.247 3.52%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.45 0.40 0.50 0.50 0.52 0.84 1.10 -
P/RPS 0.17 0.15 0.18 0.22 0.22 0.35 0.47 -15.57%
P/EPS 30.41 10.87 36.23 279.72 -35.14 -47.19 63.22 -11.47%
EY 3.29 9.20 2.76 0.36 -2.85 -2.12 1.58 12.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.43 0.50 0.50 0.91 1.12 -16.47%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 18/02/09 14/02/08 14/02/07 06/03/06 16/02/05 17/02/04 -
Price 0.46 0.40 0.50 0.46 0.76 0.77 1.03 -
P/RPS 0.17 0.15 0.18 0.20 0.32 0.32 0.44 -14.64%
P/EPS 31.08 10.87 36.23 257.34 -51.35 -43.26 59.20 -10.17%
EY 3.22 9.20 2.76 0.39 -1.95 -2.31 1.69 11.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.43 0.46 0.72 0.84 1.05 -15.20%

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