[CWG] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 83.51%
YoY- -181.47%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 91,896 83,952 80,606 94,026 113,532 115,474 116,298 -3.84%
PBT 644 452 -1,406 90 1,012 2,260 754 -2.59%
Tax 28 94 -118 -600 -256 -664 -100 -
NP 672 546 -1,524 -510 756 1,596 654 0.45%
-
NP to SH 672 546 -1,464 -510 626 1,550 582 2.42%
-
Tax Rate -4.35% -20.80% - 666.67% 25.30% 29.38% 13.26% -
Total Cost 91,224 83,406 82,130 94,536 112,776 113,878 115,644 -3.87%
-
Net Worth 42,419 42,767 43,850 41,911 49,910 49,701 49,343 -2.48%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 42,419 42,767 43,850 41,911 49,910 49,701 49,343 -2.48%
NOSH 41,999 42,343 42,164 41,911 42,297 42,119 42,173 -0.06%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.73% 0.65% -1.89% -0.54% 0.67% 1.38% 0.56% -
ROE 1.58% 1.28% -3.34% -1.22% 1.25% 3.12% 1.18% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 218.80 198.26 191.17 224.34 268.41 274.16 275.76 -3.77%
EPS 1.60 1.30 -2.84 -1.32 1.48 3.68 1.38 2.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.04 1.00 1.18 1.18 1.17 -2.41%
Adjusted Per Share Value based on latest NOSH - 42,244
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 35.03 32.00 30.72 35.84 43.27 44.01 44.33 -3.84%
EPS 0.26 0.21 -0.56 -0.19 0.24 0.59 0.22 2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1617 0.163 0.1671 0.1597 0.1902 0.1894 0.1881 -2.48%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.37 0.39 0.38 0.41 0.45 0.40 0.50 -
P/RPS 0.17 0.20 0.20 0.18 0.17 0.15 0.18 -0.94%
P/EPS 23.13 30.25 -10.94 -33.69 30.41 10.87 36.23 -7.20%
EY 4.32 3.31 -9.14 -2.97 3.29 9.20 2.76 7.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.37 0.41 0.38 0.34 0.43 -2.47%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 07/02/13 21/02/12 23/02/11 24/02/10 18/02/09 14/02/08 -
Price 0.40 0.385 0.40 0.40 0.46 0.40 0.50 -
P/RPS 0.18 0.19 0.21 0.18 0.17 0.15 0.18 0.00%
P/EPS 25.00 29.86 -11.52 -32.87 31.08 10.87 36.23 -5.99%
EY 4.00 3.35 -8.68 -3.04 3.22 9.20 2.76 6.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.38 0.40 0.39 0.34 0.43 -1.19%

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