[CWG] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 90.65%
YoY- 99.12%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 26,069 31,168 27,383 25,102 24,760 27,012 29,582 -2.08%
PBT 1,723 2,801 1,011 -177 -5,348 -780 -207 -
Tax -423 -605 -358 124 -653 50 -1,155 -15.40%
NP 1,300 2,196 653 -53 -6,001 -730 -1,362 -
-
NP to SH 1,300 2,196 653 -53 -6,001 -730 -1,383 -
-
Tax Rate 24.55% 21.60% 35.41% - - - - -
Total Cost 24,769 28,972 26,730 25,155 30,761 27,742 30,944 -3.63%
-
Net Worth 50,906 45,013 42,129 40,769 42,952 44,556 47,514 1.15%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,472 - - - - - - -
Div Payout % 113.27% - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 50,906 45,013 42,129 40,769 42,952 44,556 47,514 1.15%
NOSH 42,071 42,068 42,129 40,769 42,109 42,034 42,048 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.99% 7.05% 2.38% -0.21% -24.24% -2.70% -4.60% -
ROE 2.55% 4.88% 1.55% -0.13% -13.97% -1.64% -2.91% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 61.96 74.09 65.00 61.57 58.80 64.26 70.35 -2.09%
EPS 3.09 5.22 1.55 -0.13 -14.26 -1.73 -3.29 -
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.07 1.00 1.00 1.02 1.06 1.13 1.14%
Adjusted Per Share Value based on latest NOSH - 40,769
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.94 11.88 10.44 9.57 9.44 10.30 11.27 -2.06%
EPS 0.50 0.84 0.25 -0.02 -2.29 -0.28 -0.53 -
DPS 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.1716 0.1606 0.1554 0.1637 0.1698 0.1811 1.15%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.20 0.47 0.44 0.39 0.41 0.39 0.47 -
P/RPS 1.94 0.63 0.68 0.63 0.70 0.61 0.67 19.36%
P/EPS 38.83 9.00 28.39 -300.00 -2.88 -22.46 -14.29 -
EY 2.57 11.11 3.52 -0.33 -34.76 -4.45 -7.00 -
DY 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.44 0.44 0.39 0.40 0.37 0.42 15.34%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 27/08/14 27/08/13 29/08/12 24/08/11 25/08/10 -
Price 1.22 0.52 0.63 0.39 0.41 0.36 0.47 -
P/RPS 1.97 0.70 0.97 0.63 0.70 0.56 0.67 19.67%
P/EPS 39.48 9.96 40.65 -300.00 -2.88 -20.73 -14.29 -
EY 2.53 10.04 2.46 -0.33 -34.76 -4.82 -7.00 -
DY 2.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.49 0.63 0.39 0.40 0.34 0.42 15.73%

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