[CWG] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 268.43%
YoY- -5.05%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 17,272 27,383 15,570 27,110 18,838 25,102 19,146 -6.63%
PBT -450 1,011 -967 921 -599 -177 -882 -36.12%
Tax 85 -358 113 -94 108 124 315 -58.20%
NP -365 653 -854 827 -491 -53 -567 -25.42%
-
NP to SH -365 653 -854 827 -491 -53 -567 -25.42%
-
Tax Rate - 35.41% - 10.21% - - - -
Total Cost 17,637 26,730 16,424 26,283 19,329 25,155 19,713 -7.14%
-
Net Worth 41,534 42,129 41,648 42,615 41,546 40,769 42,148 -0.97%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 41,534 42,129 41,648 42,615 41,546 40,769 42,148 -0.97%
NOSH 41,954 42,129 42,068 42,193 41,965 40,769 42,148 -0.30%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -2.11% 2.38% -5.48% 3.05% -2.61% -0.21% -2.96% -
ROE -0.88% 1.55% -2.05% 1.94% -1.18% -0.13% -1.35% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 41.17 65.00 37.01 64.25 44.89 61.57 45.43 -6.34%
EPS -0.87 1.55 -2.03 1.96 -1.17 -0.13 -1.35 -25.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 0.99 1.01 0.99 1.00 1.00 -0.66%
Adjusted Per Share Value based on latest NOSH - 42,193
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.58 10.44 5.93 10.33 7.18 9.57 7.30 -6.68%
EPS -0.14 0.25 -0.33 0.32 -0.19 -0.02 -0.22 -25.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1583 0.1606 0.1587 0.1624 0.1584 0.1554 0.1606 -0.95%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.555 0.44 0.40 0.37 0.41 0.39 0.37 -
P/RPS 1.35 0.68 1.08 0.58 0.91 0.63 0.81 40.52%
P/EPS -63.79 28.39 -19.70 18.88 -35.04 -300.00 -27.50 75.14%
EY -1.57 3.52 -5.07 5.30 -2.85 -0.33 -3.64 -42.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.40 0.37 0.41 0.39 0.37 31.78%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 19/02/14 27/11/13 27/08/13 13/05/13 -
Price 0.515 0.63 0.48 0.40 0.39 0.39 0.37 -
P/RPS 1.25 0.97 1.30 0.62 0.87 0.63 0.81 33.50%
P/EPS -59.20 40.65 -23.65 20.41 -33.33 -300.00 -27.50 66.64%
EY -1.69 2.46 -4.23 4.90 -3.00 -0.33 -3.64 -40.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.48 0.40 0.39 0.39 0.37 25.44%

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