[CWG] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -95.1%
YoY- -12.31%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 75,910 99,832 103,572 101,948 110,696 95,537 87,900 -2.41%
PBT -2,458 -1,192 58 45 120 486 -1,714 6.18%
Tax 328 -369 -28 1 -37 -32 385 -2.63%
NP -2,130 -1,561 30 46 82 454 -1,329 8.17%
-
NP to SH -2,101 -1,593 -88 76 86 476 -1,154 10.49%
-
Tax Rate - - 48.28% -2.22% 30.83% 6.58% - -
Total Cost 78,041 101,393 103,541 101,901 110,613 95,082 89,229 -2.20%
-
Net Worth 42,893 46,705 48,262 47,635 50,266 41,973 42,459 0.16%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 42,893 46,705 48,262 47,635 50,266 41,973 42,459 0.16%
NOSH 42,052 42,077 41,250 40,714 43,332 41,973 42,038 0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -2.81% -1.56% 0.03% 0.05% 0.07% 0.48% -1.51% -
ROE -4.90% -3.41% -0.18% 0.16% 0.17% 1.13% -2.72% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 180.51 237.26 251.08 250.40 255.45 227.61 209.09 -2.41%
EPS -4.87 -3.79 -0.21 0.19 0.20 1.13 -2.75 9.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.11 1.17 1.17 1.16 1.00 1.01 0.16%
Adjusted Per Share Value based on latest NOSH - 41,988
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 28.93 38.05 39.48 38.86 42.19 36.41 33.50 -2.41%
EPS -0.80 -0.61 -0.03 0.03 0.03 0.18 -0.44 10.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1635 0.178 0.1839 0.1816 0.1916 0.16 0.1618 0.17%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.40 0.40 0.44 0.30 0.47 0.50 0.57 -
P/RPS 0.22 0.17 0.18 0.12 0.18 0.22 0.27 -3.35%
P/EPS -8.00 -10.56 -206.25 160.71 235.00 44.09 -20.75 -14.67%
EY -12.49 -9.47 -0.48 0.62 0.43 2.27 -4.82 17.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.38 0.26 0.41 0.50 0.56 -5.84%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 25/05/11 26/05/10 27/05/09 26/05/08 16/05/07 15/06/06 -
Price 0.41 0.41 0.41 0.40 0.50 0.53 0.50 -
P/RPS 0.23 0.17 0.16 0.16 0.20 0.23 0.24 -0.70%
P/EPS -8.21 -10.83 -192.19 214.29 250.00 46.74 -18.20 -12.41%
EY -12.19 -9.24 -0.52 0.47 0.40 2.14 -5.49 14.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.35 0.34 0.43 0.53 0.50 -3.64%

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