[CWG] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 37.28%
YoY- -187.06%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 14,996 81,693 56,933 40,303 14,230 86,098 74,874 -65.66%
PBT -759 -7,192 -1,844 -703 -1,393 -1,605 -894 -10.31%
Tax 161 -407 246 -59 215 -191 -277 -
NP -598 -7,599 -1,598 -762 -1,178 -1,796 -1,171 -36.03%
-
NP to SH -598 -7,577 -1,576 -732 -1,167 -1,796 -1,195 -36.88%
-
Tax Rate - - - - - - - -
Total Cost 15,594 89,292 58,531 41,065 15,408 87,894 76,045 -65.12%
-
Net Worth 41,761 42,512 42,893 43,850 43,368 44,601 46,705 -7.16%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 41,761 42,512 42,893 43,850 43,368 44,601 46,705 -7.16%
NOSH 42,183 42,091 42,052 42,164 42,105 42,076 42,077 0.16%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -3.99% -9.30% -2.81% -1.89% -8.28% -2.09% -1.56% -
ROE -1.43% -17.82% -3.67% -1.67% -2.69% -4.03% -2.56% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 35.55 194.08 135.39 95.59 33.80 204.62 177.94 -65.72%
EPS -1.42 -17.91 -3.65 -1.42 -2.70 -4.27 -2.84 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.01 1.02 1.04 1.03 1.06 1.11 -7.32%
Adjusted Per Share Value based on latest NOSH - 42,187
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.72 31.14 21.70 15.36 5.42 32.82 28.54 -65.65%
EPS -0.23 -2.89 -0.60 -0.28 -0.44 -0.68 -0.46 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.162 0.1635 0.1671 0.1653 0.17 0.178 -7.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.40 0.41 0.40 0.38 0.37 0.39 0.40 -
P/RPS 1.13 0.21 0.30 0.40 1.09 0.19 0.22 196.80%
P/EPS -28.22 -2.28 -10.67 -21.89 -13.35 -9.14 -14.08 58.76%
EY -3.54 -43.91 -9.37 -4.57 -7.49 -10.94 -7.10 -37.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.39 0.37 0.36 0.37 0.36 7.25%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 31/05/12 21/02/12 23/11/11 24/08/11 25/05/11 -
Price 0.40 0.41 0.41 0.40 0.38 0.36 0.41 -
P/RPS 1.13 0.21 0.30 0.42 1.12 0.18 0.23 188.16%
P/EPS -28.22 -2.28 -10.94 -23.04 -13.71 -8.43 -14.44 56.12%
EY -3.54 -43.91 -9.14 -4.34 -7.29 -11.86 -6.93 -36.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.40 0.38 0.37 0.34 0.37 5.31%

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