[CWG] YoY Quarter Result on 30-Jun-2006 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 137.73%
YoY- -2.79%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 26,564 27,381 29,818 23,673 21,461 21,665 21,574 3.52%
PBT 107 216 647 601 173 -1,391 801 -28.48%
Tax -116 -33 -130 -306 -15 264 -335 -16.18%
NP -9 183 517 295 158 -1,127 466 -
-
NP to SH 50 149 530 209 215 -1,127 466 -31.04%
-
Tax Rate 108.41% 15.28% 20.09% 50.92% 8.67% - 41.82% -
Total Cost 26,573 27,198 29,301 23,378 21,303 22,792 21,108 3.90%
-
Net Worth 48,749 49,808 41,981 42,217 38,784 38,675 40,001 3.34%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 48,749 49,808 41,981 42,217 38,784 38,675 40,001 3.34%
NOSH 41,666 42,571 41,981 41,800 42,156 41,586 41,238 0.17%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -0.03% 0.67% 1.73% 1.25% 0.74% -5.20% 2.16% -
ROE 0.10% 0.30% 1.26% 0.50% 0.55% -2.91% 1.16% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 63.75 64.32 71.03 56.63 50.91 52.10 52.31 3.34%
EPS 0.12 0.35 1.27 0.50 0.51 -2.71 1.13 -31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.00 1.01 0.92 0.93 0.97 3.17%
Adjusted Per Share Value based on latest NOSH - 41,800
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 10.12 10.44 11.36 9.02 8.18 8.26 8.22 3.52%
EPS 0.02 0.06 0.20 0.08 0.08 -0.43 0.18 -30.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1858 0.1898 0.16 0.1609 0.1478 0.1474 0.1525 3.34%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.35 0.43 0.52 0.50 0.76 1.03 0.95 -
P/RPS 0.55 0.67 0.73 0.88 1.49 1.98 1.82 -18.06%
P/EPS 291.67 122.86 41.19 100.00 149.02 -38.01 84.07 23.01%
EY 0.34 0.81 2.43 1.00 0.67 -2.63 1.19 -18.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.52 0.50 0.83 1.11 0.98 -17.89%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 28/08/07 28/08/06 29/08/05 24/08/04 26/08/03 -
Price 0.45 0.49 0.50 0.52 0.69 0.94 1.04 -
P/RPS 0.71 0.76 0.70 0.92 1.36 1.80 1.99 -15.76%
P/EPS 375.00 140.00 39.60 104.00 135.29 -34.69 92.04 26.35%
EY 0.27 0.71 2.52 0.96 0.74 -2.88 1.09 -20.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.50 0.51 0.75 1.01 1.07 -15.83%

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