[CWG] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -260.58%
YoY- -321.88%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 81,496 83,952 59,984 81,693 75,910 80,606 56,920 27.00%
PBT -874 452 -3,036 -7,192 -2,458 -1,406 -5,572 -70.88%
Tax 482 94 644 -407 328 -118 860 -31.99%
NP -392 546 -2,392 -7,599 -2,130 -1,524 -4,712 -80.91%
-
NP to SH -392 546 -2,392 -7,577 -2,101 -1,464 -4,668 -80.79%
-
Tax Rate - -20.80% - - - - - -
Total Cost 81,888 83,406 62,376 89,292 78,041 82,130 61,632 20.83%
-
Net Worth 41,971 42,767 41,761 42,512 42,893 43,850 43,368 -2.15%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 41,971 42,767 41,761 42,512 42,893 43,850 43,368 -2.15%
NOSH 41,971 42,343 42,183 42,091 42,052 42,164 42,105 -0.21%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -0.48% 0.65% -3.99% -9.30% -2.81% -1.89% -8.28% -
ROE -0.93% 1.28% -5.73% -17.82% -4.90% -3.34% -10.76% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 194.17 198.26 142.20 194.08 180.51 191.17 135.19 27.27%
EPS -0.93 1.30 -5.68 -17.91 -4.87 -2.84 -10.80 -80.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 0.99 1.01 1.02 1.04 1.03 -1.94%
Adjusted Per Share Value based on latest NOSH - 42,109
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 31.06 32.00 22.86 31.14 28.93 30.72 21.69 27.01%
EPS -0.15 0.21 -0.91 -2.89 -0.80 -0.56 -1.78 -80.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.163 0.1592 0.162 0.1635 0.1671 0.1653 -2.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.37 0.39 0.40 0.41 0.40 0.38 0.37 -
P/RPS 0.19 0.20 0.28 0.21 0.22 0.20 0.27 -20.86%
P/EPS -39.62 30.25 -7.05 -2.28 -8.00 -10.94 -3.34 419.34%
EY -2.52 3.31 -14.18 -43.91 -12.49 -9.14 -29.96 -80.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.40 0.41 0.39 0.37 0.36 1.84%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 13/05/13 07/02/13 28/11/12 29/08/12 31/05/12 21/02/12 23/11/11 -
Price 0.37 0.385 0.40 0.41 0.41 0.40 0.38 -
P/RPS 0.19 0.19 0.28 0.21 0.23 0.21 0.28 -22.76%
P/EPS -39.62 29.86 -7.05 -2.28 -8.21 -11.52 -3.43 410.23%
EY -2.52 3.35 -14.18 -43.91 -12.19 -8.68 -29.18 -80.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.40 0.41 0.40 0.38 0.37 0.00%

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