[CWG] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -53.8%
YoY- 235.52%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 100,034 86,148 95,262 85,458 94,340 69,088 88,901 8.16%
PBT 14,652 14,028 3,553 1,002 2,174 -1,800 366 1062.40%
Tax -3,172 -3,000 -655 -66 -148 340 -231 470.70%
NP 11,480 11,028 2,898 936 2,026 -1,460 135 1818.18%
-
NP to SH 11,480 11,028 2,898 936 2,026 -1,460 135 1818.18%
-
Tax Rate 21.65% 21.39% 18.44% 6.59% 6.81% - 63.11% -
Total Cost 88,554 75,120 92,364 84,522 92,314 70,548 88,766 -0.15%
-
Net Worth 50,077 47,984 45,070 42,876 43,294 41,534 42,187 12.07%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 50,077 47,984 45,070 42,876 43,294 41,534 42,187 12.07%
NOSH 42,082 42,091 42,122 42,035 42,033 41,954 42,187 -0.16%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.48% 12.80% 3.04% 1.10% 2.15% -2.11% 0.15% -
ROE 22.92% 22.98% 6.43% 2.18% 4.68% -3.52% 0.32% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 237.71 204.67 226.16 203.30 224.44 164.68 210.73 8.33%
EPS 27.28 26.20 6.88 2.23 4.82 -3.48 0.32 1821.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.14 1.07 1.02 1.03 0.99 1.00 12.26%
Adjusted Per Share Value based on latest NOSH - 42,027
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.13 32.83 36.31 32.57 35.96 26.33 33.88 8.17%
EPS 4.38 4.20 1.10 0.36 0.77 -0.56 0.05 1856.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1909 0.1829 0.1718 0.1634 0.165 0.1583 0.1608 12.08%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.53 0.635 0.47 0.45 0.41 0.555 0.44 -
P/RPS 0.64 0.31 0.21 0.22 0.18 0.34 0.21 109.77%
P/EPS 5.61 2.42 6.83 20.21 8.51 -15.95 137.50 -88.07%
EY 17.83 41.26 14.64 4.95 11.76 -6.27 0.73 736.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.56 0.44 0.44 0.40 0.56 0.44 104.44%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 26/08/15 27/05/15 02/03/15 26/11/14 27/08/14 -
Price 1.70 0.99 0.52 0.48 0.43 0.515 0.63 -
P/RPS 0.72 0.48 0.23 0.24 0.19 0.31 0.30 78.97%
P/EPS 6.23 3.78 7.56 21.56 8.92 -14.80 196.88 -89.93%
EY 16.05 26.46 13.23 4.64 11.21 -6.76 0.51 890.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.87 0.49 0.47 0.42 0.52 0.63 72.45%

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