[CWG] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
11-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -47.06%
YoY- -593.28%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 110,696 95,537 87,900 94,061 87,561 84,838 71,556 7.53%
PBT 120 486 -1,714 -1,312 49 2,784 1,072 -30.55%
Tax -37 -32 385 212 -207 -660 337 -
NP 82 454 -1,329 -1,100 -158 2,124 1,409 -37.72%
-
NP to SH 86 476 -1,154 -1,100 -158 2,124 1,409 -37.22%
-
Tax Rate 30.83% 6.58% - - 422.45% 23.71% -31.44% -
Total Cost 110,613 95,082 89,229 95,161 87,719 82,714 70,146 7.87%
-
Net Worth 50,266 41,973 42,459 38,303 39,392 39,516 38,621 4.48%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 50,266 41,973 42,459 38,303 39,392 39,516 38,621 4.48%
NOSH 43,332 41,973 42,038 42,091 41,034 41,162 40,653 1.06%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 0.07% 0.48% -1.51% -1.17% -0.18% 2.50% 1.97% -
ROE 0.17% 1.13% -2.72% -2.87% -0.40% 5.38% 3.65% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 255.45 227.61 209.09 223.47 213.39 206.11 176.01 6.39%
EPS 0.20 1.13 -2.75 -2.61 -0.39 5.16 3.47 -37.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.00 1.01 0.91 0.96 0.96 0.95 3.38%
Adjusted Per Share Value based on latest NOSH - 42,149
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 42.19 36.41 33.50 35.85 33.37 32.34 27.27 7.53%
EPS 0.03 0.18 -0.44 -0.42 -0.06 0.81 0.54 -38.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1916 0.16 0.1618 0.146 0.1501 0.1506 0.1472 4.48%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.47 0.50 0.57 0.76 1.06 0.83 1.16 -
P/RPS 0.18 0.22 0.27 0.34 0.50 0.40 0.66 -19.45%
P/EPS 235.00 44.09 -20.75 -29.08 -274.14 16.09 33.46 38.34%
EY 0.43 2.27 -4.82 -3.44 -0.36 6.22 2.99 -27.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.56 0.84 1.10 0.86 1.22 -16.60%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 16/05/07 15/06/06 11/05/05 14/05/04 27/05/03 13/05/02 -
Price 0.50 0.53 0.50 0.75 1.08 0.83 1.19 -
P/RPS 0.20 0.23 0.24 0.34 0.51 0.40 0.68 -18.43%
P/EPS 250.00 46.74 -18.20 -28.70 -279.31 16.09 34.33 39.18%
EY 0.40 2.14 -5.49 -3.48 -0.36 6.22 2.91 -28.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.50 0.82 1.13 0.86 1.25 -16.27%

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