[CWG] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -202.78%
YoY- -76.19%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 94,340 69,088 88,901 82,024 91,896 75,352 86,224 6.16%
PBT 2,174 -1,800 366 -860 644 -2,396 -833 -
Tax -148 340 -231 169 28 432 486 -
NP 2,026 -1,460 135 -690 672 -1,964 -347 -
-
NP to SH 2,026 -1,460 135 -690 672 -1,964 -347 -
-
Tax Rate 6.81% - 63.11% - -4.35% - - -
Total Cost 92,314 70,548 88,766 82,714 91,224 77,316 86,571 4.36%
-
Net Worth 43,294 41,534 42,187 41,692 42,419 41,546 42,289 1.57%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 43,294 41,534 42,187 41,692 42,419 41,546 42,289 1.57%
NOSH 42,033 41,954 42,187 42,113 41,999 41,965 42,289 -0.40%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.15% -2.11% 0.15% -0.84% 0.73% -2.61% -0.40% -
ROE 4.68% -3.52% 0.32% -1.66% 1.58% -4.73% -0.82% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 224.44 164.68 210.73 194.77 218.80 179.56 203.89 6.59%
EPS 4.82 -3.48 0.32 -1.64 1.60 -4.68 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 1.00 0.99 1.01 0.99 1.00 1.98%
Adjusted Per Share Value based on latest NOSH - 42,068
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 35.96 26.33 33.88 31.26 35.03 28.72 32.86 6.17%
EPS 0.77 -0.56 0.05 -0.26 0.26 -0.75 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.165 0.1583 0.1608 0.1589 0.1617 0.1584 0.1612 1.56%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.41 0.555 0.44 0.40 0.37 0.41 0.39 -
P/RPS 0.18 0.34 0.21 0.21 0.17 0.23 0.19 -3.53%
P/EPS 8.51 -15.95 137.50 -24.39 23.13 -8.76 -47.53 -
EY 11.76 -6.27 0.73 -4.10 4.32 -11.41 -2.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.56 0.44 0.40 0.37 0.41 0.39 1.69%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 02/03/15 26/11/14 27/08/14 28/05/14 19/02/14 27/11/13 27/08/13 -
Price 0.43 0.515 0.63 0.48 0.40 0.39 0.39 -
P/RPS 0.19 0.31 0.30 0.25 0.18 0.22 0.19 0.00%
P/EPS 8.92 -14.80 196.88 -29.27 25.00 -8.33 -47.53 -
EY 11.21 -6.76 0.51 -3.42 4.00 -12.00 -2.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.63 0.48 0.40 0.39 0.39 5.05%

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