[CWG] QoQ Quarter Result on 30-Jun-2014 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 176.46%
YoY- 1332.08%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 16,924 29,898 17,272 27,383 15,570 27,110 18,838 -6.89%
PBT -335 1,537 -450 1,011 -967 921 -599 -32.14%
Tax 24 -159 85 -358 113 -94 108 -63.34%
NP -311 1,378 -365 653 -854 827 -491 -26.26%
-
NP to SH -311 1,378 -365 653 -854 827 -491 -26.26%
-
Tax Rate - 10.34% - 35.41% - 10.21% - -
Total Cost 17,235 28,520 17,637 26,730 16,424 26,283 19,329 -7.36%
-
Net Worth 42,867 43,404 41,534 42,129 41,648 42,615 41,546 2.11%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 42,867 43,404 41,534 42,129 41,648 42,615 41,546 2.11%
NOSH 42,027 42,140 41,954 42,129 42,068 42,193 41,965 0.09%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -1.84% 4.61% -2.11% 2.38% -5.48% 3.05% -2.61% -
ROE -0.73% 3.17% -0.88% 1.55% -2.05% 1.94% -1.18% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 40.27 70.95 41.17 65.00 37.01 64.25 44.89 -6.99%
EPS -0.74 3.27 -0.87 1.55 -2.03 1.96 -1.17 -26.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.03 0.99 1.00 0.99 1.01 0.99 2.01%
Adjusted Per Share Value based on latest NOSH - 42,129
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.45 11.40 6.58 10.44 5.93 10.33 7.18 -6.90%
EPS -0.12 0.53 -0.14 0.25 -0.33 0.32 -0.19 -26.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1634 0.1654 0.1583 0.1606 0.1587 0.1624 0.1584 2.09%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.45 0.41 0.555 0.44 0.40 0.37 0.41 -
P/RPS 1.12 0.58 1.35 0.68 1.08 0.58 0.91 14.86%
P/EPS -60.81 12.54 -63.79 28.39 -19.70 18.88 -35.04 44.46%
EY -1.64 7.98 -1.57 3.52 -5.07 5.30 -2.85 -30.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.56 0.44 0.40 0.37 0.41 4.82%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 02/03/15 26/11/14 27/08/14 28/05/14 19/02/14 27/11/13 -
Price 0.48 0.43 0.515 0.63 0.48 0.40 0.39 -
P/RPS 1.19 0.61 1.25 0.97 1.30 0.62 0.87 23.24%
P/EPS -64.86 13.15 -59.20 40.65 -23.65 20.41 -33.33 55.93%
EY -1.54 7.60 -1.69 2.46 -4.23 4.90 -3.00 -35.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.52 0.63 0.48 0.40 0.39 13.25%

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