[CWG] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 92.11%
YoY- 48.76%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 86,224 61,122 41,976 14,996 81,693 56,933 40,303 66.10%
PBT -833 -656 226 -759 -7,192 -1,844 -703 11.98%
Tax 486 362 47 161 -407 246 -59 -
NP -347 -294 273 -598 -7,599 -1,598 -762 -40.83%
-
NP to SH -347 -294 273 -598 -7,577 -1,576 -732 -39.23%
-
Tax Rate - - -20.80% - - - - -
Total Cost 86,571 61,416 41,703 15,594 89,292 58,531 41,065 64.48%
-
Net Worth 42,289 41,971 42,767 41,761 42,512 42,893 43,850 -2.38%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 42,289 41,971 42,767 41,761 42,512 42,893 43,850 -2.38%
NOSH 42,289 41,971 42,343 42,183 42,091 42,052 42,164 0.19%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -0.40% -0.48% 0.65% -3.99% -9.30% -2.81% -1.89% -
ROE -0.82% -0.70% 0.64% -1.43% -17.82% -3.67% -1.67% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 203.89 145.63 99.13 35.55 194.08 135.39 95.59 65.77%
EPS -0.82 -0.70 0.65 -1.42 -17.91 -3.65 -1.42 -30.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.01 0.99 1.01 1.02 1.04 -2.58%
Adjusted Per Share Value based on latest NOSH - 42,183
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.86 23.30 16.00 5.72 31.14 21.70 15.36 66.10%
EPS -0.13 -0.11 0.10 -0.23 -2.89 -0.60 -0.28 -40.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1612 0.16 0.163 0.1592 0.162 0.1635 0.1671 -2.37%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.39 0.37 0.39 0.40 0.41 0.40 0.38 -
P/RPS 0.19 0.25 0.39 1.13 0.21 0.30 0.40 -39.14%
P/EPS -47.53 -52.82 60.49 -28.22 -2.28 -10.67 -21.89 67.75%
EY -2.10 -1.89 1.65 -3.54 -43.91 -9.37 -4.57 -40.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.39 0.40 0.41 0.39 0.37 3.57%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 13/05/13 07/02/13 28/11/12 29/08/12 31/05/12 21/02/12 -
Price 0.39 0.37 0.385 0.40 0.41 0.41 0.40 -
P/RPS 0.19 0.25 0.39 1.13 0.21 0.30 0.42 -41.09%
P/EPS -47.53 -52.82 59.72 -28.22 -2.28 -10.94 -23.04 62.12%
EY -2.10 -1.89 1.67 -3.54 -43.91 -9.14 -4.34 -38.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.38 0.40 0.41 0.40 0.38 1.74%

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