[CWG] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 15.07%
YoY- -150.86%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 105,013 107,261 104,243 102,054 98,804 103,025 103,842 0.74%
PBT 1 -163 151 -483 -533 141 250 -97.47%
Tax -1,383 -1,176 -137 89 50 -115 -32 1128.72%
NP -1,382 -1,339 14 -394 -483 26 218 -
-
NP to SH -1,480 -1,449 -16 -355 -418 107 206 -
-
Tax Rate 138,300.00% - 90.73% - - 81.56% 12.80% -
Total Cost 106,395 108,600 104,229 102,448 99,287 102,999 103,624 1.77%
-
Net Worth 47,161 47,514 49,269 49,597 48,482 48,749 49,126 -2.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 47,161 47,514 49,269 49,597 48,482 48,749 49,126 -2.68%
NOSH 42,108 42,048 42,111 42,031 42,159 41,666 41,988 0.19%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.32% -1.25% 0.01% -0.39% -0.49% 0.03% 0.21% -
ROE -3.14% -3.05% -0.03% -0.72% -0.86% 0.22% 0.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 249.39 255.09 247.54 242.80 234.36 247.26 247.31 0.55%
EPS -3.51 -3.45 -0.04 -0.84 -0.99 0.26 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.17 1.18 1.15 1.17 1.17 -2.86%
Adjusted Per Share Value based on latest NOSH - 42,031
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.02 40.88 39.73 38.90 37.66 39.27 39.58 0.73%
EPS -0.56 -0.55 -0.01 -0.14 -0.16 0.04 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1798 0.1811 0.1878 0.189 0.1848 0.1858 0.1872 -2.65%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.40 0.47 0.44 0.45 0.44 0.35 0.30 -
P/RPS 0.16 0.18 0.18 0.19 0.19 0.14 0.12 21.12%
P/EPS -11.38 -13.64 -1,158.06 -53.28 -44.38 136.29 61.15 -
EY -8.79 -7.33 -0.09 -1.88 -2.25 0.73 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.38 0.38 0.38 0.30 0.26 24.20%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 25/08/10 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 -
Price 0.40 0.47 0.41 0.46 0.45 0.45 0.40 -
P/RPS 0.16 0.18 0.17 0.19 0.19 0.18 0.16 0.00%
P/EPS -11.38 -13.64 -1,079.10 -54.46 -45.39 175.23 81.53 -
EY -8.79 -7.33 -0.09 -1.84 -2.20 0.57 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.35 0.39 0.39 0.38 0.34 3.88%

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