[CWG] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -159.91%
YoY- -50.97%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 81,693 75,910 80,606 56,920 86,098 99,832 94,026 -8.95%
PBT -7,192 -2,458 -1,406 -5,572 -1,605 -1,192 90 -
Tax -407 328 -118 860 -191 -369 -600 -22.81%
NP -7,599 -2,130 -1,524 -4,712 -1,796 -1,561 -510 506.51%
-
NP to SH -7,577 -2,101 -1,464 -4,668 -1,796 -1,593 -510 505.33%
-
Tax Rate - - - - - - 666.67% -
Total Cost 89,292 78,041 82,130 61,632 87,894 101,393 94,536 -3.73%
-
Net Worth 42,512 42,893 43,850 43,368 44,601 46,705 41,911 0.95%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 42,512 42,893 43,850 43,368 44,601 46,705 41,911 0.95%
NOSH 42,091 42,052 42,164 42,105 42,076 42,077 41,911 0.28%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -9.30% -2.81% -1.89% -8.28% -2.09% -1.56% -0.54% -
ROE -17.82% -4.90% -3.34% -10.76% -4.03% -3.41% -1.22% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 194.08 180.51 191.17 135.19 204.62 237.26 224.34 -9.21%
EPS -17.91 -4.87 -2.84 -10.80 -4.27 -3.79 -1.32 469.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.02 1.04 1.03 1.06 1.11 1.00 0.66%
Adjusted Per Share Value based on latest NOSH - 42,105
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 31.14 28.93 30.72 21.69 32.82 38.05 35.84 -8.95%
EPS -2.89 -0.80 -0.56 -1.78 -0.68 -0.61 -0.19 514.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.1635 0.1671 0.1653 0.17 0.178 0.1597 0.95%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.40 0.38 0.37 0.39 0.40 0.41 -
P/RPS 0.21 0.22 0.20 0.27 0.19 0.17 0.18 10.83%
P/EPS -2.28 -8.00 -10.94 -3.34 -9.14 -10.56 -33.69 -83.42%
EY -43.91 -12.49 -9.14 -29.96 -10.94 -9.47 -2.97 503.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.37 0.36 0.37 0.36 0.41 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 21/02/12 23/11/11 24/08/11 25/05/11 23/02/11 -
Price 0.41 0.41 0.40 0.38 0.36 0.41 0.40 -
P/RPS 0.21 0.23 0.21 0.28 0.18 0.17 0.18 10.83%
P/EPS -2.28 -8.21 -11.52 -3.43 -8.43 -10.83 -32.87 -83.14%
EY -43.91 -12.19 -8.68 -29.18 -11.86 -9.24 -3.04 494.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.38 0.37 0.34 0.37 0.40 1.66%

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