[CWG] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -459.08%
YoY- -160.51%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 101,471 89,598 92,007 87,336 85,203 72,422 72,083 5.86%
PBT 1,012 -685 -811 -1,354 2,889 1,693 6,103 -25.86%
Tax -155 -17 144 108 -830 -776 -623 -20.68%
NP 857 -702 -667 -1,246 2,059 917 5,480 -26.58%
-
NP to SH 885 -657 -610 -1,246 2,059 917 5,480 -26.19%
-
Tax Rate 15.32% - - - 28.73% 45.84% 10.21% -
Total Cost 100,614 90,300 92,674 88,582 83,144 71,505 66,603 7.11%
-
Net Worth 41,981 42,217 38,784 38,675 40,001 37,858 38,891 1.28%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - 293 -
Div Payout % - - - - - - 5.35% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 41,981 42,217 38,784 38,675 40,001 37,858 38,891 1.28%
NOSH 41,981 41,800 42,156 41,586 41,238 40,708 19,543 13.58%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.84% -0.78% -0.72% -1.43% 2.42% 1.27% 7.60% -
ROE 2.11% -1.56% -1.57% -3.22% 5.15% 2.42% 14.09% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 241.71 214.35 218.25 210.01 206.61 177.90 368.83 -6.79%
EPS 2.11 -1.57 -1.45 -3.00 4.99 2.25 28.04 -35.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.00 1.01 0.92 0.93 0.97 0.93 1.99 -10.83%
Adjusted Per Share Value based on latest NOSH - 41,586
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 38.67 34.15 35.07 33.29 32.47 27.60 27.47 5.86%
EPS 0.34 -0.25 -0.23 -0.47 0.78 0.35 2.09 -26.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.11 -
NAPS 0.16 0.1609 0.1478 0.1474 0.1525 0.1443 0.1482 1.28%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.52 0.50 0.76 1.03 0.95 1.10 1.64 -
P/RPS 0.22 0.23 0.35 0.49 0.46 0.62 0.44 -10.90%
P/EPS 24.67 -31.81 -52.52 -34.38 19.03 48.83 5.85 27.09%
EY 4.05 -3.14 -1.90 -2.91 5.26 2.05 17.10 -21.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
P/NAPS 0.52 0.50 0.83 1.11 0.98 1.18 0.82 -7.30%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 29/08/05 24/08/04 26/08/03 26/08/02 28/08/01 -
Price 0.50 0.52 0.69 0.94 1.04 1.05 1.82 -
P/RPS 0.21 0.24 0.32 0.45 0.50 0.59 0.49 -13.16%
P/EPS 23.72 -33.08 -47.69 -31.37 20.83 46.61 6.49 24.09%
EY 4.22 -3.02 -2.10 -3.19 4.80 2.15 15.41 -19.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.82 -
P/NAPS 0.50 0.51 0.75 1.01 1.07 1.13 0.91 -9.49%

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