[CWG] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -370.37%
YoY- 25.66%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 95,262 64,094 47,170 17,272 88,901 61,518 45,948 62.81%
PBT 3,553 752 1,087 -450 366 -645 322 397.81%
Tax -655 -50 -74 85 -231 127 14 -
NP 2,898 702 1,013 -365 135 -518 336 322.23%
-
NP to SH 2,898 702 1,013 -365 135 -518 336 322.23%
-
Tax Rate 18.44% 6.65% 6.81% - 63.11% - -4.35% -
Total Cost 92,364 63,392 46,157 17,637 88,766 62,036 45,612 60.26%
-
Net Worth 45,070 42,876 43,294 41,534 42,187 41,692 42,419 4.13%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 45,070 42,876 43,294 41,534 42,187 41,692 42,419 4.13%
NOSH 42,122 42,035 42,033 41,954 42,187 42,113 41,999 0.19%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.04% 1.10% 2.15% -2.11% 0.15% -0.84% 0.73% -
ROE 6.43% 1.64% 2.34% -0.88% 0.32% -1.24% 0.79% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 226.16 152.47 112.22 41.17 210.73 146.08 109.40 62.49%
EPS 6.88 1.67 2.41 -0.87 0.32 -1.23 0.80 321.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 1.03 0.99 1.00 0.99 1.01 3.93%
Adjusted Per Share Value based on latest NOSH - 41,954
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.31 24.43 17.98 6.58 33.88 23.45 17.51 62.83%
EPS 1.10 0.27 0.39 -0.14 0.05 -0.20 0.13 316.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1718 0.1634 0.165 0.1583 0.1608 0.1589 0.1617 4.13%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.47 0.45 0.41 0.555 0.44 0.40 0.37 -
P/RPS 0.21 0.30 0.37 1.35 0.21 0.27 0.34 -27.53%
P/EPS 6.83 26.95 17.01 -63.79 137.50 -32.52 46.25 -72.15%
EY 14.64 3.71 5.88 -1.57 0.73 -3.08 2.16 259.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.40 0.56 0.44 0.40 0.37 12.28%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 02/03/15 26/11/14 27/08/14 28/05/14 19/02/14 -
Price 0.52 0.48 0.43 0.515 0.63 0.48 0.40 -
P/RPS 0.23 0.31 0.38 1.25 0.30 0.33 0.37 -27.22%
P/EPS 7.56 28.74 17.84 -59.20 196.88 -39.02 50.00 -71.71%
EY 13.23 3.48 5.60 -1.69 0.51 -2.56 2.00 253.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.42 0.52 0.63 0.48 0.40 14.52%

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