[CWG] YoY Quarter Result on 31-Dec-2008 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 557.14%
YoY- 719.83%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 26,073 28,032 35,369 32,119 29,114 28,378 26,615 -0.34%
PBT 690 659 1,402 1,352 216 407 348 12.07%
Tax -274 -257 -309 -348 -70 -60 -96 19.09%
NP 416 402 1,093 1,004 146 347 252 8.70%
-
NP to SH 435 402 1,055 992 121 346 165 17.52%
-
Tax Rate 39.71% 39.00% 22.04% 25.74% 32.41% 14.74% 27.59% -
Total Cost 25,657 27,630 34,276 31,115 28,968 28,031 26,363 -0.45%
-
Net Worth 43,874 42,244 49,597 49,599 48,817 41,980 44,423 -0.20%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 43,874 42,244 49,597 49,599 48,817 41,980 44,423 -0.20%
NOSH 42,187 42,244 42,031 42,033 41,724 41,980 42,307 -0.04%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.60% 1.43% 3.09% 3.13% 0.50% 1.22% 0.95% -
ROE 0.99% 0.95% 2.13% 2.00% 0.25% 0.82% 0.37% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 61.80 66.36 84.15 76.41 69.78 67.60 62.91 -0.29%
EPS 1.28 0.94 2.51 2.36 0.29 0.82 0.39 21.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.00 1.18 1.18 1.17 1.00 1.05 -0.15%
Adjusted Per Share Value based on latest NOSH - 42,033
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 9.94 10.68 13.48 12.24 11.10 10.82 10.14 -0.33%
EPS 0.17 0.15 0.40 0.38 0.05 0.13 0.06 18.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1672 0.161 0.189 0.189 0.1861 0.16 0.1693 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.38 0.41 0.45 0.40 0.50 0.50 0.52 -
P/RPS 0.61 0.62 0.53 0.52 0.72 0.74 0.83 -5.00%
P/EPS 36.85 43.09 17.93 16.95 172.41 60.67 133.33 -19.28%
EY 2.71 2.32 5.58 5.90 0.58 1.65 0.75 23.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.38 0.34 0.43 0.50 0.50 -4.89%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 23/02/11 24/02/10 18/02/09 14/02/08 14/02/07 06/03/06 -
Price 0.40 0.40 0.46 0.40 0.50 0.46 0.76 -
P/RPS 0.65 0.60 0.55 0.52 0.72 0.68 1.21 -9.83%
P/EPS 38.79 42.03 18.33 16.95 172.41 55.81 194.87 -23.57%
EY 2.58 2.38 5.46 5.90 0.58 1.79 0.51 31.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.39 0.34 0.43 0.46 0.72 -10.09%

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