[CWG] YoY 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- 212.7%
YoY- 109.7%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 35,369 32,119 29,114 28,378 26,615 30,372 27,878 4.04%
PBT 1,402 1,352 216 407 348 146 341 26.54%
Tax -309 -348 -70 -60 -96 -18 -207 6.89%
NP 1,093 1,004 146 347 252 128 134 41.83%
-
NP to SH 1,055 992 121 346 165 128 134 41.00%
-
Tax Rate 22.04% 25.74% 32.41% 14.74% 27.59% 12.33% 60.70% -
Total Cost 34,276 31,115 28,968 28,031 26,363 30,244 27,744 3.58%
-
Net Worth 49,597 49,599 48,817 41,980 44,423 39,253 41,037 3.20%
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 49,597 49,599 48,817 41,980 44,423 39,253 41,037 3.20%
NOSH 42,031 42,033 41,724 41,980 42,307 42,666 41,875 0.06%
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 3.09% 3.13% 0.50% 1.22% 0.95% 0.42% 0.48% -
ROE 2.13% 2.00% 0.25% 0.82% 0.37% 0.33% 0.33% -
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 84.15 76.41 69.78 67.60 62.91 71.18 66.57 3.97%
EPS 2.51 2.36 0.29 0.82 0.39 0.30 0.32 40.91%
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 21.55 19.57 17.74 17.29 16.21 18.50 16.98 4.04%
EPS 0.64 0.60 0.07 0.21 0.10 0.08 0.08 41.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3022 0.3022 0.2974 0.2557 0.2706 0.2391 0.25 3.20%
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 0.53 0.52 0.72 0.74 0.83 1.18 1.65 -17.22%
P/EPS 17.93 16.95 172.41 60.67 133.33 280.00 343.75 -38.84%
EY 5.58 5.90 0.58 1.65 0.75 0.36 0.29 63.62%
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 0.55 0.52 0.72 0.68 1.21 1.08 1.55 -15.84%
P/EPS 18.33 16.95 172.41 55.81 194.87 256.67 321.88 -37.94%
EY 5.46 5.90 0.58 1.79 0.51 0.39 0.31 61.23%
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