[CWG] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
07-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 145.65%
YoY- 137.3%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 18,838 86,224 61,122 41,976 14,996 81,693 56,933 -52.12%
PBT -599 -833 -656 226 -759 -7,192 -1,844 -52.71%
Tax 108 486 362 47 161 -407 246 -42.20%
NP -491 -347 -294 273 -598 -7,599 -1,598 -54.43%
-
NP to SH -491 -347 -294 273 -598 -7,577 -1,576 -54.01%
-
Tax Rate - - - -20.80% - - - -
Total Cost 19,329 86,571 61,416 41,703 15,594 89,292 58,531 -52.19%
-
Net Worth 41,546 42,289 41,971 42,767 41,761 42,512 42,893 -2.10%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 41,546 42,289 41,971 42,767 41,761 42,512 42,893 -2.10%
NOSH 41,965 42,289 41,971 42,343 42,183 42,091 42,052 -0.13%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.61% -0.40% -0.48% 0.65% -3.99% -9.30% -2.81% -
ROE -1.18% -0.82% -0.70% 0.64% -1.43% -17.82% -3.67% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 44.89 203.89 145.63 99.13 35.55 194.08 135.39 -52.06%
EPS -1.17 -0.82 -0.70 0.65 -1.42 -17.91 -3.65 -53.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 1.00 1.01 0.99 1.01 1.02 -1.96%
Adjusted Per Share Value based on latest NOSH - 42,028
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.18 32.86 23.30 16.00 5.72 31.14 21.70 -52.12%
EPS -0.19 -0.13 -0.11 0.10 -0.23 -2.89 -0.60 -53.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.1612 0.16 0.163 0.1592 0.162 0.1635 -2.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.41 0.39 0.37 0.39 0.40 0.41 0.40 -
P/RPS 0.91 0.19 0.25 0.39 1.13 0.21 0.30 109.40%
P/EPS -35.04 -47.53 -52.82 60.49 -28.22 -2.28 -10.67 120.77%
EY -2.85 -2.10 -1.89 1.65 -3.54 -43.91 -9.37 -54.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.37 0.39 0.40 0.41 0.39 3.38%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 27/08/13 13/05/13 07/02/13 28/11/12 29/08/12 31/05/12 -
Price 0.39 0.39 0.37 0.385 0.40 0.41 0.41 -
P/RPS 0.87 0.19 0.25 0.39 1.13 0.21 0.30 103.22%
P/EPS -33.33 -47.53 -52.82 59.72 -28.22 -2.28 -10.94 110.01%
EY -3.00 -2.10 -1.89 1.67 -3.54 -43.91 -9.14 -52.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.37 0.38 0.40 0.41 0.40 -1.67%

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