[CWG] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
15-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -18.8%
YoY- 66.65%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 103,842 112,840 95,326 87,386 92,211 87,245 82,384 3.92%
PBT 250 737 966 -1,113 -2,375 838 2,977 -33.80%
Tax -32 -158 -331 274 423 -491 -1,524 -47.44%
NP 218 579 635 -839 -1,952 347 1,453 -27.08%
-
NP to SH 206 595 564 -651 -1,952 347 1,453 -27.76%
-
Tax Rate 12.80% 21.44% 34.27% - - 58.59% 51.19% -
Total Cost 103,624 112,261 94,691 88,225 94,163 86,898 80,931 4.20%
-
Net Worth 49,126 48,548 42,031 42,389 38,356 39,641 39,518 3.69%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 49,126 48,548 42,031 42,389 38,356 39,641 39,518 3.69%
NOSH 41,988 41,851 42,031 41,969 42,149 41,293 41,165 0.33%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 0.21% 0.51% 0.67% -0.96% -2.12% 0.40% 1.76% -
ROE 0.42% 1.23% 1.34% -1.54% -5.09% 0.88% 3.68% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 247.31 269.62 226.80 208.21 218.77 211.28 200.13 3.58%
EPS 0.49 1.42 1.34 -1.55 -4.63 0.84 3.53 -28.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.00 1.01 0.91 0.96 0.96 3.34%
Adjusted Per Share Value based on latest NOSH - 41,969
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 39.58 43.01 36.33 33.31 35.15 33.25 31.40 3.93%
EPS 0.08 0.23 0.21 -0.25 -0.74 0.13 0.55 -27.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1872 0.185 0.1602 0.1616 0.1462 0.1511 0.1506 3.68%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.30 0.47 0.50 0.57 0.76 1.06 0.83 -
P/RPS 0.12 0.17 0.22 0.27 0.35 0.50 0.41 -18.50%
P/EPS 61.15 33.06 37.26 -36.75 -16.41 126.14 23.51 17.25%
EY 1.64 3.02 2.68 -2.72 -6.09 0.79 4.25 -14.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.41 0.50 0.56 0.84 1.10 0.86 -18.06%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 26/05/08 16/05/07 15/06/06 11/05/05 14/05/04 27/05/03 -
Price 0.40 0.50 0.53 0.50 0.75 1.08 0.83 -
P/RPS 0.16 0.19 0.23 0.24 0.34 0.51 0.41 -14.50%
P/EPS 81.53 35.17 39.50 -32.23 -16.19 128.52 23.51 23.00%
EY 1.23 2.84 2.53 -3.10 -6.17 0.78 4.25 -18.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.53 0.50 0.82 1.13 0.86 -14.31%

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