[CWG] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 1.37%
YoY- -11.2%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 82,459 81,693 83,945 89,680 91,639 96,558 99,128 -11.52%
PBT -6,558 -7,192 -2,624 -2,437 -2,468 -1,807 -1,234 203.61%
Tax -461 -407 296 36 53 -188 -1,393 -52.05%
NP -7,019 -7,599 -2,328 -2,401 -2,415 -1,995 -2,627 92.20%
-
NP to SH -7,008 -7,577 -2,306 -2,372 -2,405 -2,011 -2,664 90.22%
-
Tax Rate - - - - - - - -
Total Cost 89,478 89,292 86,273 92,081 94,054 98,553 101,755 -8.19%
-
Net Worth 41,761 42,952 42,901 43,874 43,368 44,556 46,763 -7.24%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 41,761 42,952 42,901 43,874 43,368 44,556 46,763 -7.24%
NOSH 42,183 42,109 42,060 42,187 42,105 42,034 42,129 0.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -8.51% -9.30% -2.77% -2.68% -2.64% -2.07% -2.65% -
ROE -16.78% -17.64% -5.38% -5.41% -5.55% -4.51% -5.70% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 195.48 194.00 199.58 212.57 217.64 229.71 235.29 -11.59%
EPS -16.61 -17.99 -5.48 -5.62 -5.71 -4.78 -6.32 90.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.02 1.02 1.04 1.03 1.06 1.11 -7.32%
Adjusted Per Share Value based on latest NOSH - 42,187
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.43 31.14 32.00 34.18 34.93 36.80 37.78 -11.51%
EPS -2.67 -2.89 -0.88 -0.90 -0.92 -0.77 -1.02 89.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.1637 0.1635 0.1672 0.1653 0.1698 0.1782 -7.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.40 0.41 0.40 0.38 0.37 0.39 0.40 -
P/RPS 0.20 0.21 0.20 0.18 0.17 0.17 0.17 11.41%
P/EPS -2.41 -2.28 -7.30 -6.76 -6.48 -8.15 -6.33 -47.37%
EY -41.53 -43.89 -13.71 -14.80 -15.44 -12.27 -15.81 90.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.39 0.37 0.36 0.37 0.36 7.25%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 31/05/12 21/02/12 23/11/11 24/08/11 25/05/11 -
Price 0.40 0.41 0.41 0.40 0.38 0.36 0.41 -
P/RPS 0.20 0.21 0.21 0.19 0.17 0.16 0.17 11.41%
P/EPS -2.41 -2.28 -7.48 -7.11 -6.65 -7.52 -6.48 -48.19%
EY -41.53 -43.89 -13.37 -14.06 -15.03 -13.29 -15.42 93.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.38 0.37 0.34 0.37 5.31%

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