[CWG] YoY Quarter Result on 30-Jun-2011 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 19.78%
YoY- 47.22%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 27,383 25,102 24,760 27,012 29,582 26,564 27,381 0.00%
PBT 1,011 -177 -5,348 -780 -207 107 216 29.31%
Tax -358 124 -653 50 -1,155 -116 -33 48.75%
NP 653 -53 -6,001 -730 -1,362 -9 183 23.60%
-
NP to SH 653 -53 -6,001 -730 -1,383 50 149 27.91%
-
Tax Rate 35.41% - - - - 108.41% 15.28% -
Total Cost 26,730 25,155 30,761 27,742 30,944 26,573 27,198 -0.28%
-
Net Worth 42,129 40,769 42,952 44,556 47,514 48,749 49,808 -2.75%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 42,129 40,769 42,952 44,556 47,514 48,749 49,808 -2.75%
NOSH 42,129 40,769 42,109 42,034 42,048 41,666 42,571 -0.17%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.38% -0.21% -24.24% -2.70% -4.60% -0.03% 0.67% -
ROE 1.55% -0.13% -13.97% -1.64% -2.91% 0.10% 0.30% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 65.00 61.57 58.80 64.26 70.35 63.75 64.32 0.17%
EPS 1.55 -0.13 -14.26 -1.73 -3.29 0.12 0.35 28.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.02 1.06 1.13 1.17 1.17 -2.58%
Adjusted Per Share Value based on latest NOSH - 42,034
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.44 9.57 9.44 10.30 11.27 10.12 10.44 0.00%
EPS 0.25 -0.02 -2.29 -0.28 -0.53 0.02 0.06 26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1606 0.1554 0.1637 0.1698 0.1811 0.1858 0.1898 -2.74%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.44 0.39 0.41 0.39 0.47 0.35 0.43 -
P/RPS 0.68 0.63 0.70 0.61 0.67 0.55 0.67 0.24%
P/EPS 28.39 -300.00 -2.88 -22.46 -14.29 291.67 122.86 -21.65%
EY 3.52 -0.33 -34.76 -4.45 -7.00 0.34 0.81 27.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.40 0.37 0.42 0.30 0.37 2.92%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 27/08/13 29/08/12 24/08/11 25/08/10 26/08/09 27/08/08 -
Price 0.63 0.39 0.41 0.36 0.47 0.45 0.49 -
P/RPS 0.97 0.63 0.70 0.56 0.67 0.71 0.76 4.14%
P/EPS 40.65 -300.00 -2.88 -20.73 -14.29 375.00 140.00 -18.61%
EY 2.46 -0.33 -34.76 -4.82 -7.00 0.27 0.71 22.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.39 0.40 0.34 0.42 0.38 0.42 6.98%

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