[CWG] YoY TTM Result on 30-Jun-2009 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -48.06%
YoY- -50.0%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 81,693 96,558 107,261 103,025 110,403 101,471 89,598 -1.52%
PBT -7,192 -1,807 -163 141 306 1,012 -685 47.92%
Tax -407 -188 -1,176 -115 -61 -155 -17 69.68%
NP -7,599 -1,995 -1,339 26 245 857 -702 48.67%
-
NP to SH -7,577 -2,011 -1,449 107 214 885 -657 50.25%
-
Tax Rate - - - 81.56% 19.93% 15.32% - -
Total Cost 89,292 98,553 108,600 102,999 110,158 100,614 90,300 -0.18%
-
Net Worth 42,952 44,556 47,514 48,749 49,808 41,981 42,217 0.28%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 42,952 44,556 47,514 48,749 49,808 41,981 42,217 0.28%
NOSH 42,109 42,034 42,048 41,666 42,571 41,981 41,800 0.12%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -9.30% -2.07% -1.25% 0.03% 0.22% 0.84% -0.78% -
ROE -17.64% -4.51% -3.05% 0.22% 0.43% 2.11% -1.56% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 194.00 229.71 255.09 247.26 259.34 241.71 214.35 -1.64%
EPS -17.99 -4.78 -3.45 0.26 0.50 2.11 -1.57 50.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.06 1.13 1.17 1.17 1.00 1.01 0.16%
Adjusted Per Share Value based on latest NOSH - 41,666
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 49.77 58.82 65.34 62.76 67.26 61.82 54.58 -1.52%
EPS -4.62 -1.23 -0.88 0.07 0.13 0.54 -0.40 50.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2617 0.2714 0.2895 0.297 0.3034 0.2558 0.2572 0.28%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.41 0.39 0.47 0.35 0.43 0.52 0.50 -
P/RPS 0.21 0.17 0.18 0.14 0.17 0.22 0.23 -1.50%
P/EPS -2.28 -8.15 -13.64 136.29 85.54 24.67 -31.81 -35.52%
EY -43.89 -12.27 -7.33 0.73 1.17 4.05 -3.14 55.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.42 0.30 0.37 0.52 0.50 -3.64%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 25/08/10 26/08/09 27/08/08 28/08/07 28/08/06 -
Price 0.41 0.36 0.47 0.45 0.49 0.50 0.52 -
P/RPS 0.21 0.16 0.18 0.18 0.19 0.21 0.24 -2.19%
P/EPS -2.28 -7.52 -13.64 175.23 97.48 23.72 -33.08 -35.94%
EY -43.89 -13.29 -7.33 0.57 1.03 4.22 -3.02 56.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.42 0.38 0.42 0.50 0.51 -3.96%

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