[CWG] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 46.69%
YoY- -4.18%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 86,098 74,874 47,013 19,149 101,226 77,679 56,766 32.10%
PBT -1,605 -894 45 -732 -58 44 506 -
Tax -191 -277 -300 -26 -1,282 -21 -128 30.67%
NP -1,796 -1,171 -255 -758 -1,340 23 378 -
-
NP to SH -1,796 -1,195 -255 -773 -1,450 -66 313 -
-
Tax Rate - - 666.67% - - 47.73% 25.30% -
Total Cost 87,894 76,045 47,268 19,907 102,566 77,656 56,388 34.54%
-
Net Worth 44,601 46,705 41,911 47,161 47,609 48,262 49,910 -7.24%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 44,601 46,705 41,911 47,161 47,609 48,262 49,910 -7.24%
NOSH 42,076 42,077 41,911 42,108 42,132 41,250 42,297 -0.34%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -2.09% -1.56% -0.54% -3.96% -1.32% 0.03% 0.67% -
ROE -4.03% -2.56% -0.61% -1.64% -3.05% -0.14% 0.63% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 204.62 177.94 112.17 45.48 240.26 188.31 134.21 32.56%
EPS -4.27 -2.84 -0.66 -1.84 -3.44 -0.16 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.11 1.00 1.12 1.13 1.17 1.18 -6.91%
Adjusted Per Share Value based on latest NOSH - 42,108
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 32.82 28.54 17.92 7.30 38.58 29.61 21.64 32.10%
EPS -0.68 -0.46 -0.10 -0.29 -0.55 -0.03 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.178 0.1597 0.1798 0.1815 0.1839 0.1902 -7.23%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.39 0.40 0.41 0.40 0.47 0.44 0.45 -
P/RPS 0.19 0.22 0.37 0.88 0.20 0.23 0.34 -32.22%
P/EPS -9.14 -14.08 -67.39 -21.79 -13.66 -275.00 60.81 -
EY -10.94 -7.10 -1.48 -4.59 -7.32 -0.36 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.41 0.36 0.42 0.38 0.38 -1.76%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 23/02/11 22/11/10 25/08/10 26/05/10 24/02/10 -
Price 0.36 0.41 0.40 0.40 0.47 0.41 0.46 -
P/RPS 0.18 0.23 0.36 0.88 0.20 0.22 0.34 -34.63%
P/EPS -8.43 -14.44 -65.74 -21.79 -13.66 -256.25 62.16 -
EY -11.86 -6.93 -1.52 -4.59 -7.32 -0.39 1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.40 0.36 0.42 0.35 0.39 -8.76%

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