[CWG] YoY Cumulative 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- 112.7%
YoY- 112.5%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 56,766 57,737 58,149 50,608 50,616 50,818 48,081 2.80%
PBT 506 1,130 377 71 -441 -499 649 -4.05%
Tax -128 -332 -50 -49 89 125 -289 -12.68%
NP 378 798 327 22 -352 -374 360 0.81%
-
NP to SH 313 775 291 39 -312 -374 360 -2.30%
-
Tax Rate 25.30% 29.38% 13.26% 69.01% - - 44.53% -
Total Cost 56,388 56,939 57,822 50,586 50,968 51,192 47,721 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 0.63% 1.56% 0.59% 0.09% -0.70% -0.97% 0.89% -
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 134.21 137.08 137.88 115.98 120.05 120.93 116.20 2.42%
EPS 0.74 1.84 0.69 0.09 -0.74 -0.89 0.87 -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 34.58 35.17 35.42 30.83 30.84 30.96 29.29 2.80%
EPS 0.19 0.47 0.18 0.02 -0.19 -0.23 0.22 -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 0.34 0.29 0.36 0.43 0.43 0.69 0.95 -15.72%
P/EPS 60.81 21.74 72.46 559.44 -70.27 -94.38 126.44 -11.47%
EY 1.64 4.60 1.38 0.18 -1.42 -1.06 0.79 12.93%
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 0.34 0.29 0.36 0.40 0.63 0.64 0.89 -14.80%
P/EPS 62.16 21.74 72.46 514.69 -102.70 -86.52 118.39 -10.17%
EY 1.61 4.60 1.38 0.19 -0.97 -1.16 0.84 11.44%
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