[CWG] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 83.51%
YoY- -181.47%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 56,920 86,098 99,832 94,026 76,596 101,226 103,572 -32.88%
PBT -5,572 -1,605 -1,192 90 -2,928 -58 58 -
Tax 860 -191 -369 -600 -104 -1,282 -28 -
NP -4,712 -1,796 -1,561 -510 -3,032 -1,340 30 -
-
NP to SH -4,668 -1,796 -1,593 -510 -3,092 -1,450 -88 1308.36%
-
Tax Rate - - - 666.67% - - 48.28% -
Total Cost 61,632 87,894 101,393 94,536 79,628 102,566 103,541 -29.21%
-
Net Worth 43,368 44,601 46,705 41,911 47,161 47,609 48,262 -6.87%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 43,368 44,601 46,705 41,911 47,161 47,609 48,262 -6.87%
NOSH 42,105 42,076 42,077 41,911 42,108 42,132 41,250 1.37%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -8.28% -2.09% -1.56% -0.54% -3.96% -1.32% 0.03% -
ROE -10.76% -4.03% -3.41% -1.22% -6.56% -3.05% -0.18% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 135.19 204.62 237.26 224.34 181.90 240.26 251.08 -33.79%
EPS -10.80 -4.27 -3.79 -1.32 -7.36 -3.44 -0.21 1279.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.06 1.11 1.00 1.12 1.13 1.17 -8.13%
Adjusted Per Share Value based on latest NOSH - 42,244
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.69 32.82 38.05 35.84 29.19 38.58 39.48 -32.89%
EPS -1.78 -0.68 -0.61 -0.19 -1.18 -0.55 -0.03 1417.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1653 0.17 0.178 0.1597 0.1798 0.1815 0.1839 -6.85%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.37 0.39 0.40 0.41 0.40 0.47 0.44 -
P/RPS 0.27 0.19 0.17 0.18 0.22 0.20 0.18 31.00%
P/EPS -3.34 -9.14 -10.56 -33.69 -5.45 -13.66 -206.25 -93.58%
EY -29.96 -10.94 -9.47 -2.97 -18.36 -7.32 -0.48 1469.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.36 0.41 0.36 0.42 0.38 -3.53%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 23/02/11 22/11/10 25/08/10 26/05/10 -
Price 0.38 0.36 0.41 0.40 0.40 0.47 0.41 -
P/RPS 0.28 0.18 0.17 0.18 0.22 0.20 0.16 45.17%
P/EPS -3.43 -8.43 -10.83 -32.87 -5.45 -13.66 -192.19 -93.15%
EY -29.18 -11.86 -9.24 -3.04 -18.36 -7.32 -0.52 1362.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.37 0.40 0.36 0.42 0.35 3.77%

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