[CWG] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
07-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 6.22%
YoY- -177.07%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 90,066 86,224 85,882 83,366 82,459 81,693 83,945 4.79%
PBT -673 -833 -6,004 -6,263 -6,558 -7,192 -2,624 -59.59%
Tax 433 486 -291 -301 -461 -407 296 28.83%
NP -240 -347 -6,295 -6,564 -7,019 -7,599 -2,328 -77.98%
-
NP to SH -240 -347 -6,295 -6,572 -7,008 -7,577 -2,306 -77.84%
-
Tax Rate - - - - - - - -
Total Cost 90,306 86,571 92,177 89,930 89,478 89,292 86,273 3.08%
-
Net Worth 41,546 40,769 42,148 42,449 41,761 42,952 42,901 -2.11%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 41,546 40,769 42,148 42,449 41,761 42,952 42,901 -2.11%
NOSH 41,965 40,769 42,148 42,028 42,183 42,109 42,060 -0.15%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.27% -0.40% -7.33% -7.87% -8.51% -9.30% -2.77% -
ROE -0.58% -0.85% -14.94% -15.48% -16.78% -17.64% -5.38% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 214.62 211.49 203.76 198.35 195.48 194.00 199.58 4.95%
EPS -0.57 -0.85 -14.94 -15.64 -16.61 -17.99 -5.48 -77.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 1.00 1.01 0.99 1.02 1.02 -1.96%
Adjusted Per Share Value based on latest NOSH - 42,028
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.33 32.86 32.73 31.77 31.43 31.14 32.00 4.79%
EPS -0.09 -0.13 -2.40 -2.50 -2.67 -2.89 -0.88 -78.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.1554 0.1606 0.1618 0.1592 0.1637 0.1635 -2.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.41 0.39 0.37 0.39 0.40 0.41 0.40 -
P/RPS 0.19 0.18 0.18 0.20 0.20 0.21 0.20 -3.35%
P/EPS -71.69 -45.82 -2.48 -2.49 -2.41 -2.28 -7.30 357.95%
EY -1.39 -2.18 -40.37 -40.09 -41.53 -43.89 -13.71 -78.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.37 0.39 0.40 0.40 0.39 3.38%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 27/08/13 13/05/13 07/02/13 28/11/12 29/08/12 31/05/12 -
Price 0.39 0.39 0.37 0.385 0.40 0.41 0.41 -
P/RPS 0.18 0.18 0.18 0.19 0.20 0.21 0.21 -9.75%
P/EPS -68.19 -45.82 -2.48 -2.46 -2.41 -2.28 -7.48 335.80%
EY -1.47 -2.18 -40.37 -40.62 -41.53 -43.89 -13.37 -77.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.37 0.38 0.40 0.40 0.40 -1.67%

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