[CWG] YoY Quarter Result on 30-Jun-2007 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 67.72%
YoY- 153.59%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 29,582 26,564 27,381 29,818 23,673 21,461 21,665 5.32%
PBT -207 107 216 647 601 173 -1,391 -27.19%
Tax -1,155 -116 -33 -130 -306 -15 264 -
NP -1,362 -9 183 517 295 158 -1,127 3.20%
-
NP to SH -1,383 50 149 530 209 215 -1,127 3.46%
-
Tax Rate - 108.41% 15.28% 20.09% 50.92% 8.67% - -
Total Cost 30,944 26,573 27,198 29,301 23,378 21,303 22,792 5.22%
-
Net Worth 47,514 48,749 49,808 41,981 42,217 38,784 38,675 3.48%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 47,514 48,749 49,808 41,981 42,217 38,784 38,675 3.48%
NOSH 42,048 41,666 42,571 41,981 41,800 42,156 41,586 0.18%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -4.60% -0.03% 0.67% 1.73% 1.25% 0.74% -5.20% -
ROE -2.91% 0.10% 0.30% 1.26% 0.50% 0.55% -2.91% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 70.35 63.75 64.32 71.03 56.63 50.91 52.10 5.13%
EPS -3.29 0.12 0.35 1.27 0.50 0.51 -2.71 3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.17 1.17 1.00 1.01 0.92 0.93 3.29%
Adjusted Per Share Value based on latest NOSH - 41,981
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 11.27 10.12 10.44 11.36 9.02 8.18 8.26 5.31%
EPS -0.53 0.02 0.06 0.20 0.08 0.08 -0.43 3.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1811 0.1858 0.1898 0.16 0.1609 0.1478 0.1474 3.48%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.47 0.35 0.43 0.52 0.50 0.76 1.03 -
P/RPS 0.67 0.55 0.67 0.73 0.88 1.49 1.98 -16.51%
P/EPS -14.29 291.67 122.86 41.19 100.00 149.02 -38.01 -15.03%
EY -7.00 0.34 0.81 2.43 1.00 0.67 -2.63 17.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.30 0.37 0.52 0.50 0.83 1.11 -14.94%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 27/08/08 28/08/07 28/08/06 29/08/05 24/08/04 -
Price 0.47 0.45 0.49 0.50 0.52 0.69 0.94 -
P/RPS 0.67 0.71 0.76 0.70 0.92 1.36 1.80 -15.17%
P/EPS -14.29 375.00 140.00 39.60 104.00 135.29 -34.69 -13.73%
EY -7.00 0.27 0.71 2.52 0.96 0.74 -2.88 15.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.42 0.50 0.51 0.75 1.01 -13.59%

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