[CWG] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 68.75%
YoY- 51.04%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 110,403 101,471 89,598 92,007 87,336 85,203 72,422 7.27%
PBT 306 1,012 -685 -811 -1,354 2,889 1,693 -24.78%
Tax -61 -155 -17 144 108 -830 -776 -34.52%
NP 245 857 -702 -667 -1,246 2,059 917 -19.72%
-
NP to SH 214 885 -657 -610 -1,246 2,059 917 -21.51%
-
Tax Rate 19.93% 15.32% - - - 28.73% 45.84% -
Total Cost 110,158 100,614 90,300 92,674 88,582 83,144 71,505 7.46%
-
Net Worth 49,808 41,981 42,217 38,784 38,675 40,001 37,858 4.67%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 49,808 41,981 42,217 38,784 38,675 40,001 37,858 4.67%
NOSH 42,571 41,981 41,800 42,156 41,586 41,238 40,708 0.74%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.22% 0.84% -0.78% -0.72% -1.43% 2.42% 1.27% -
ROE 0.43% 2.11% -1.56% -1.57% -3.22% 5.15% 2.42% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 259.34 241.71 214.35 218.25 210.01 206.61 177.90 6.47%
EPS 0.50 2.11 -1.57 -1.45 -3.00 4.99 2.25 -22.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.00 1.01 0.92 0.93 0.97 0.93 3.89%
Adjusted Per Share Value based on latest NOSH - 42,156
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 67.26 61.82 54.58 56.05 53.21 51.91 44.12 7.27%
EPS 0.13 0.54 -0.40 -0.37 -0.76 1.25 0.56 -21.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3034 0.2558 0.2572 0.2363 0.2356 0.2437 0.2306 4.67%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.43 0.52 0.50 0.76 1.03 0.95 1.10 -
P/RPS 0.17 0.22 0.23 0.35 0.49 0.46 0.62 -19.38%
P/EPS 85.54 24.67 -31.81 -52.52 -34.38 19.03 48.83 9.78%
EY 1.17 4.05 -3.14 -1.90 -2.91 5.26 2.05 -8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.52 0.50 0.83 1.11 0.98 1.18 -17.56%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 28/08/07 28/08/06 29/08/05 24/08/04 26/08/03 26/08/02 -
Price 0.49 0.50 0.52 0.69 0.94 1.04 1.05 -
P/RPS 0.19 0.21 0.24 0.32 0.45 0.50 0.59 -17.19%
P/EPS 97.48 23.72 -33.08 -47.69 -31.37 20.83 46.61 13.07%
EY 1.03 4.22 -3.02 -2.10 -3.19 4.80 2.15 -11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.51 0.75 1.01 1.07 1.13 -15.19%

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