[CWG] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -228.58%
YoY- -276.78%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 85,882 83,366 82,459 81,693 83,945 89,680 91,639 -4.22%
PBT -6,004 -6,263 -6,558 -7,192 -2,624 -2,437 -2,468 80.78%
Tax -291 -301 -461 -407 296 36 53 -
NP -6,295 -6,564 -7,019 -7,599 -2,328 -2,401 -2,415 89.29%
-
NP to SH -6,295 -6,572 -7,008 -7,577 -2,306 -2,372 -2,405 89.81%
-
Tax Rate - - - - - - - -
Total Cost 92,177 89,930 89,478 89,292 86,273 92,081 94,054 -1.33%
-
Net Worth 42,148 42,449 41,761 42,952 42,901 43,874 43,368 -1.88%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 42,148 42,449 41,761 42,952 42,901 43,874 43,368 -1.88%
NOSH 42,148 42,028 42,183 42,109 42,060 42,187 42,105 0.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -7.33% -7.87% -8.51% -9.30% -2.77% -2.68% -2.64% -
ROE -14.94% -15.48% -16.78% -17.64% -5.38% -5.41% -5.55% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 203.76 198.35 195.48 194.00 199.58 212.57 217.64 -4.29%
EPS -14.94 -15.64 -16.61 -17.99 -5.48 -5.62 -5.71 89.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 0.99 1.02 1.02 1.04 1.03 -1.94%
Adjusted Per Share Value based on latest NOSH - 42,109
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 32.73 31.77 31.43 31.14 32.00 34.18 34.93 -4.24%
EPS -2.40 -2.50 -2.67 -2.89 -0.88 -0.90 -0.92 89.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1606 0.1618 0.1592 0.1637 0.1635 0.1672 0.1653 -1.90%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.37 0.39 0.40 0.41 0.40 0.38 0.37 -
P/RPS 0.18 0.20 0.20 0.21 0.20 0.18 0.17 3.88%
P/EPS -2.48 -2.49 -2.41 -2.28 -7.30 -6.76 -6.48 -47.25%
EY -40.37 -40.09 -41.53 -43.89 -13.71 -14.80 -15.44 89.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.40 0.40 0.39 0.37 0.36 1.84%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 13/05/13 07/02/13 28/11/12 29/08/12 31/05/12 21/02/12 23/11/11 -
Price 0.37 0.385 0.40 0.41 0.41 0.40 0.38 -
P/RPS 0.18 0.19 0.20 0.21 0.21 0.19 0.17 3.88%
P/EPS -2.48 -2.46 -2.41 -2.28 -7.48 -7.11 -6.65 -48.15%
EY -40.37 -40.62 -41.53 -43.89 -13.37 -14.06 -15.03 93.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.40 0.40 0.40 0.38 0.37 0.00%

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