[CWG] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -465.99%
YoY- 17.89%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 86,496 86,148 69,088 75,352 59,984 56,920 76,596 2.04%
PBT 6,448 14,028 -1,800 -2,396 -3,036 -5,572 -2,928 -
Tax -1,296 -3,000 340 432 644 860 -104 52.20%
NP 5,152 11,028 -1,460 -1,964 -2,392 -4,712 -3,032 -
-
NP to SH 5,152 11,028 -1,460 -1,964 -2,392 -4,668 -3,092 -
-
Tax Rate 20.10% 21.39% - - - - - -
Total Cost 81,344 75,120 70,548 77,316 62,376 61,632 79,628 0.35%
-
Net Worth 52,193 47,984 41,534 41,546 41,761 43,368 47,161 1.70%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 52,193 47,984 41,534 41,546 41,761 43,368 47,161 1.70%
NOSH 42,091 42,091 41,954 41,965 42,183 42,105 42,108 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.96% 12.80% -2.11% -2.61% -3.99% -8.28% -3.96% -
ROE 9.87% 22.98% -3.52% -4.73% -5.73% -10.76% -6.56% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 205.50 204.67 164.68 179.56 142.20 135.19 181.90 2.05%
EPS 12.24 26.20 -3.48 -4.68 -5.68 -10.80 -7.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.14 0.99 0.99 0.99 1.03 1.12 1.70%
Adjusted Per Share Value based on latest NOSH - 41,965
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.97 32.83 26.33 28.72 22.86 21.69 29.19 2.04%
EPS 1.96 4.20 -0.56 -0.75 -0.91 -1.78 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1989 0.1829 0.1583 0.1584 0.1592 0.1653 0.1798 1.69%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.22 0.635 0.555 0.41 0.40 0.37 0.40 -
P/RPS 0.59 0.31 0.34 0.23 0.28 0.27 0.22 17.85%
P/EPS 9.97 2.42 -15.95 -8.76 -7.05 -3.34 -5.45 -
EY 10.03 41.26 -6.27 -11.41 -14.18 -29.96 -18.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.56 0.56 0.41 0.40 0.36 0.36 18.14%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 26/11/14 27/11/13 28/11/12 23/11/11 22/11/10 -
Price 1.22 0.99 0.515 0.39 0.40 0.38 0.40 -
P/RPS 0.59 0.48 0.31 0.22 0.28 0.28 0.22 17.85%
P/EPS 9.97 3.78 -14.80 -8.33 -7.05 -3.43 -5.45 -
EY 10.03 26.46 -6.76 -12.00 -14.18 -29.18 -18.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.87 0.52 0.39 0.40 0.37 0.36 18.14%

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