[CWG] QoQ TTM 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- -18.33%
YoY- 95.68%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 87,335 88,901 86,620 90,196 90,066 86,224 85,882 1.12%
PBT 515 366 -822 -737 -673 -833 -6,004 -
Tax -254 -231 251 453 433 486 -291 -8.65%
NP 261 135 -571 -284 -240 -347 -6,295 -
-
NP to SH 261 135 -571 -284 -240 -347 -6,295 -
-
Tax Rate 49.32% 63.11% - - - - - -
Total Cost 87,074 88,766 87,191 90,480 90,306 86,571 92,177 -3.72%
-
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 0.30% 0.15% -0.66% -0.31% -0.27% -0.40% -7.33% -
ROE 0.63% 0.32% -1.37% -0.67% -0.58% -0.85% -14.94% -
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 208.17 211.02 205.90 213.77 214.62 211.49 203.76 1.43%
EPS 0.62 0.32 -1.36 -0.67 -0.57 -0.85 -14.94 -
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 33.29 33.88 33.01 34.38 34.33 32.86 32.73 1.13%
EPS 0.10 0.05 -0.22 -0.11 -0.09 -0.13 -2.40 -
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 0.27 0.21 0.19 0.17 0.19 0.18 0.18 31.00%
P/EPS 89.21 137.31 -29.47 -54.97 -71.69 -45.82 -2.48 -
EY 1.12 0.73 -3.39 -1.82 -1.39 -2.18 -40.37 -
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 0.25 0.30 0.23 0.19 0.18 0.18 0.18 24.45%
P/EPS 82.78 196.60 -35.36 -59.43 -68.19 -45.82 -2.48 -
EY 1.21 0.51 -2.83 -1.68 -1.47 -2.18 -40.37 -
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