[CWG] YoY TTM Result on 30-Jun-2012 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -228.58%
YoY- -276.78%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 95,262 88,901 86,224 81,693 96,558 107,261 103,025 -1.29%
PBT 3,553 366 -833 -7,192 -1,807 -163 141 71.18%
Tax -655 -231 486 -407 -188 -1,176 -115 33.61%
NP 2,898 135 -347 -7,599 -1,995 -1,339 26 119.29%
-
NP to SH 2,898 135 -347 -7,577 -2,011 -1,449 107 73.25%
-
Tax Rate 18.44% 63.11% - - - - 81.56% -
Total Cost 92,364 88,766 86,571 89,292 98,553 108,600 102,999 -1.79%
-
Net Worth 45,013 42,129 40,769 42,952 44,556 47,514 48,749 -1.31%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 45,013 42,129 40,769 42,952 44,556 47,514 48,749 -1.31%
NOSH 42,068 42,129 40,769 42,109 42,034 42,048 41,666 0.16%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.04% 0.15% -0.40% -9.30% -2.07% -1.25% 0.03% -
ROE 6.44% 0.32% -0.85% -17.64% -4.51% -3.05% 0.22% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 226.44 211.02 211.49 194.00 229.71 255.09 247.26 -1.45%
EPS 6.89 0.32 -0.85 -17.99 -4.78 -3.45 0.26 72.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.00 1.00 1.02 1.06 1.13 1.17 -1.47%
Adjusted Per Share Value based on latest NOSH - 42,109
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 36.31 33.88 32.86 31.14 36.80 40.88 39.27 -1.29%
EPS 1.10 0.05 -0.13 -2.89 -0.77 -0.55 0.04 73.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1716 0.1606 0.1554 0.1637 0.1698 0.1811 0.1858 -1.31%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.47 0.44 0.39 0.41 0.39 0.47 0.35 -
P/RPS 0.21 0.21 0.18 0.21 0.17 0.18 0.14 6.98%
P/EPS 6.82 137.31 -45.82 -2.28 -8.15 -13.64 136.29 -39.28%
EY 14.66 0.73 -2.18 -43.89 -12.27 -7.33 0.73 64.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.39 0.40 0.37 0.42 0.30 6.58%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 27/08/13 29/08/12 24/08/11 25/08/10 26/08/09 -
Price 0.52 0.63 0.39 0.41 0.36 0.47 0.45 -
P/RPS 0.23 0.30 0.18 0.21 0.16 0.18 0.18 4.16%
P/EPS 7.55 196.60 -45.82 -2.28 -7.52 -13.64 175.23 -40.77%
EY 13.25 0.51 -2.18 -43.89 -13.29 -7.33 0.57 68.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.63 0.39 0.40 0.34 0.42 0.38 4.32%

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