[CWG] QoQ Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 209.62%
YoY- 2046.67%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 88,377 100,034 86,148 95,262 85,458 94,340 69,088 17.82%
PBT 9,553 14,652 14,028 3,553 1,002 2,174 -1,800 -
Tax -1,997 -3,172 -3,000 -655 -66 -148 340 -
NP 7,556 11,480 11,028 2,898 936 2,026 -1,460 -
-
NP to SH 7,556 11,480 11,028 2,898 936 2,026 -1,460 -
-
Tax Rate 20.90% 21.65% 21.39% 18.44% 6.59% 6.81% - -
Total Cost 80,821 88,554 75,120 92,364 84,522 92,314 70,548 9.47%
-
Net Worth 49,680 50,077 47,984 45,070 42,876 43,294 41,534 12.66%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 49,680 50,077 47,984 45,070 42,876 43,294 41,534 12.66%
NOSH 42,102 42,082 42,091 42,122 42,035 42,033 41,954 0.23%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 8.55% 11.48% 12.80% 3.04% 1.10% 2.15% -2.11% -
ROE 15.21% 22.92% 22.98% 6.43% 2.18% 4.68% -3.52% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 209.91 237.71 204.67 226.16 203.30 224.44 164.68 17.54%
EPS 17.95 27.28 26.20 6.88 2.23 4.82 -3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.19 1.14 1.07 1.02 1.03 0.99 12.40%
Adjusted Per Share Value based on latest NOSH - 42,068
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 33.68 38.13 32.83 36.31 32.57 35.96 26.33 17.81%
EPS 2.88 4.38 4.20 1.10 0.36 0.77 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1894 0.1909 0.1829 0.1718 0.1634 0.165 0.1583 12.68%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.23 1.53 0.635 0.47 0.45 0.41 0.555 -
P/RPS 0.59 0.64 0.31 0.21 0.22 0.18 0.34 44.35%
P/EPS 6.85 5.61 2.42 6.83 20.21 8.51 -15.95 -
EY 14.59 17.83 41.26 14.64 4.95 11.76 -6.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.29 0.56 0.44 0.44 0.40 0.56 51.03%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 25/11/15 26/08/15 27/05/15 02/03/15 26/11/14 -
Price 1.25 1.70 0.99 0.52 0.48 0.43 0.515 -
P/RPS 0.60 0.72 0.48 0.23 0.24 0.19 0.31 55.24%
P/EPS 6.97 6.23 3.78 7.56 21.56 8.92 -14.80 -
EY 14.36 16.05 26.46 13.23 4.64 11.21 -6.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.43 0.87 0.49 0.47 0.42 0.52 60.69%

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