[CWG] YoY Quarter Result on 30-Sep-2007 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -67.92%
YoY- 155.37%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 19,149 21,397 25,618 29,035 22,230 24,001 20,446 -1.08%
PBT -732 -896 -222 161 -336 -789 -645 2.13%
Tax -26 181 16 20 11 185 143 -
NP -758 -715 -206 181 -325 -604 -502 7.10%
-
NP to SH -773 -742 -217 170 -307 -477 -502 7.45%
-
Tax Rate - - - -12.42% - - - -
Total Cost 19,907 22,112 25,824 28,854 22,555 24,605 20,948 -0.84%
-
Net Worth 47,161 48,482 48,407 49,299 43,092 38,413 38,810 3.29%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 47,161 48,482 48,407 49,299 43,092 38,413 38,810 3.29%
NOSH 42,108 42,159 41,730 42,499 42,247 42,212 42,184 -0.03%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -3.96% -3.34% -0.80% 0.62% -1.46% -2.52% -2.46% -
ROE -1.64% -1.53% -0.45% 0.34% -0.71% -1.24% -1.29% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 45.48 50.75 61.39 68.32 52.62 56.86 48.47 -1.05%
EPS -1.84 -1.76 -0.52 0.40 -0.73 -1.13 -1.19 7.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.15 1.16 1.16 1.02 0.91 0.92 3.33%
Adjusted Per Share Value based on latest NOSH - 42,499
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.30 8.16 9.76 11.07 8.47 9.15 7.79 -1.07%
EPS -0.29 -0.28 -0.08 0.06 -0.12 -0.18 -0.19 7.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1798 0.1848 0.1845 0.1879 0.1642 0.1464 0.1479 3.30%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.40 0.44 0.45 0.44 0.51 0.63 0.91 -
P/RPS 0.88 0.87 0.73 0.64 0.97 1.11 1.88 -11.87%
P/EPS -21.79 -25.00 -86.54 110.00 -70.18 -55.75 -76.47 -18.87%
EY -4.59 -4.00 -1.16 0.91 -1.42 -1.79 -1.31 23.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.39 0.38 0.50 0.69 0.99 -15.50%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 24/11/09 19/11/08 14/11/07 15/11/06 25/11/05 18/11/04 -
Price 0.40 0.45 0.40 0.48 0.50 0.51 0.83 -
P/RPS 0.88 0.89 0.65 0.70 0.95 0.90 1.71 -10.47%
P/EPS -21.79 -25.57 -76.92 120.00 -68.81 -45.13 -69.75 -17.61%
EY -4.59 -3.91 -1.30 0.83 -1.45 -2.22 -1.43 21.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.34 0.41 0.49 0.56 0.90 -14.15%

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