[CWG] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -171.79%
YoY- 81.35%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 91,896 75,352 86,224 81,496 83,952 59,984 81,693 8.13%
PBT 644 -2,396 -833 -874 452 -3,036 -7,192 -
Tax 28 432 486 482 94 644 -407 -
NP 672 -1,964 -347 -392 546 -2,392 -7,599 -
-
NP to SH 672 -1,964 -347 -392 546 -2,392 -7,577 -
-
Tax Rate -4.35% - - - -20.80% - - -
Total Cost 91,224 77,316 86,571 81,888 83,406 62,376 89,292 1.43%
-
Net Worth 42,419 41,546 42,289 41,971 42,767 41,761 42,512 -0.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 42,419 41,546 42,289 41,971 42,767 41,761 42,512 -0.14%
NOSH 41,999 41,965 42,289 41,971 42,343 42,183 42,091 -0.14%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.73% -2.61% -0.40% -0.48% 0.65% -3.99% -9.30% -
ROE 1.58% -4.73% -0.82% -0.93% 1.28% -5.73% -17.82% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 218.80 179.56 203.89 194.17 198.26 142.20 194.08 8.29%
EPS 1.60 -4.68 -0.82 -0.93 1.30 -5.68 -17.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.99 1.00 1.00 1.01 0.99 1.01 0.00%
Adjusted Per Share Value based on latest NOSH - 42,148
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.03 28.72 32.86 31.06 32.00 22.86 31.14 8.14%
EPS 0.26 -0.75 -0.13 -0.15 0.21 -0.91 -2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1617 0.1584 0.1612 0.16 0.163 0.1592 0.162 -0.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.37 0.41 0.39 0.37 0.39 0.40 0.41 -
P/RPS 0.17 0.23 0.19 0.19 0.20 0.28 0.21 -13.10%
P/EPS 23.13 -8.76 -47.53 -39.62 30.25 -7.05 -2.28 -
EY 4.32 -11.41 -2.10 -2.52 3.31 -14.18 -43.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.39 0.37 0.39 0.40 0.41 -6.59%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 27/11/13 27/08/13 13/05/13 07/02/13 28/11/12 29/08/12 -
Price 0.40 0.39 0.39 0.37 0.385 0.40 0.41 -
P/RPS 0.18 0.22 0.19 0.19 0.19 0.28 0.21 -9.74%
P/EPS 25.00 -8.33 -47.53 -39.62 29.86 -7.05 -2.28 -
EY 4.00 -12.00 -2.10 -2.52 3.35 -14.18 -43.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.39 0.37 0.38 0.40 0.41 -1.62%

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