[CWG] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -19.59%
YoY- -62.5%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 87,335 90,066 82,459 91,639 105,013 98,804 106,986 -3.32%
PBT 515 -673 -6,558 -2,468 1 -533 -77 -
Tax -254 433 -461 53 -1,383 50 -65 25.48%
NP 261 -240 -7,019 -2,415 -1,382 -483 -142 -
-
NP to SH 261 -240 -7,008 -2,405 -1,480 -418 -173 -
-
Tax Rate 49.32% - - - 138,300.00% - - -
Total Cost 87,074 90,306 89,478 94,054 106,395 99,287 107,128 -3.39%
-
Net Worth 41,534 41,546 41,761 43,368 47,161 48,482 48,407 -2.51%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 41,534 41,546 41,761 43,368 47,161 48,482 48,407 -2.51%
NOSH 41,954 41,965 42,183 42,105 42,108 42,159 41,730 0.08%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.30% -0.27% -8.51% -2.64% -1.32% -0.49% -0.13% -
ROE 0.63% -0.58% -16.78% -5.55% -3.14% -0.86% -0.36% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 208.17 214.62 195.48 217.64 249.39 234.36 256.37 -3.41%
EPS 0.62 -0.57 -16.61 -5.71 -3.51 -0.99 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 0.99 1.03 1.12 1.15 1.16 -2.60%
Adjusted Per Share Value based on latest NOSH - 42,105
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 33.29 34.33 31.43 34.93 40.02 37.66 40.78 -3.32%
EPS 0.10 -0.09 -2.67 -0.92 -0.56 -0.16 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1583 0.1584 0.1592 0.1653 0.1798 0.1848 0.1845 -2.51%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.555 0.41 0.40 0.37 0.40 0.44 0.45 -
P/RPS 0.27 0.19 0.20 0.17 0.16 0.19 0.18 6.98%
P/EPS 89.21 -71.69 -2.41 -6.48 -11.38 -44.38 -108.55 -
EY 1.12 -1.39 -41.53 -15.44 -8.79 -2.25 -0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.41 0.40 0.36 0.36 0.38 0.39 6.21%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 27/11/13 28/11/12 23/11/11 22/11/10 24/11/09 19/11/08 -
Price 0.515 0.39 0.40 0.38 0.40 0.45 0.40 -
P/RPS 0.25 0.18 0.20 0.17 0.16 0.19 0.16 7.71%
P/EPS 82.78 -68.19 -2.41 -6.65 -11.38 -45.39 -96.49 -
EY 1.21 -1.47 -41.53 -15.03 -8.79 -2.20 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.39 0.40 0.37 0.36 0.39 0.34 7.33%

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