[CWG] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 121.09%
YoY- -59.61%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 76,596 101,226 103,572 113,532 85,588 103,025 101,948 -17.34%
PBT -2,928 -58 58 1,012 -3,584 141 45 -
Tax -104 -1,282 -28 -256 724 -115 1 -
NP -3,032 -1,340 30 756 -2,860 26 46 -
-
NP to SH -3,092 -1,450 -88 626 -2,968 108 76 -
-
Tax Rate - - 48.28% 25.30% - 81.56% -2.22% -
Total Cost 79,628 102,566 103,541 112,776 88,448 102,999 101,901 -15.14%
-
Net Worth 47,161 47,609 48,262 49,910 48,482 48,599 47,635 -0.66%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 47,161 47,609 48,262 49,910 48,482 48,599 47,635 -0.66%
NOSH 42,108 42,132 41,250 42,297 42,159 41,538 40,714 2.26%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -3.96% -1.32% 0.03% 0.67% -3.34% 0.03% 0.05% -
ROE -6.56% -3.05% -0.18% 1.25% -6.12% 0.22% 0.16% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 181.90 240.26 251.08 268.41 203.01 248.02 250.40 -19.17%
EPS -7.36 -3.44 -0.21 1.48 -7.04 0.26 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.17 1.18 1.15 1.17 1.17 -2.86%
Adjusted Per Share Value based on latest NOSH - 42,031
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.19 38.58 39.48 43.27 32.62 39.27 38.86 -17.35%
EPS -1.18 -0.55 -0.03 0.24 -1.13 0.04 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1798 0.1815 0.1839 0.1902 0.1848 0.1852 0.1816 -0.66%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.40 0.47 0.44 0.45 0.44 0.35 0.30 -
P/RPS 0.22 0.20 0.18 0.17 0.22 0.14 0.12 49.73%
P/EPS -5.45 -13.66 -206.25 30.41 -6.25 134.62 160.71 -
EY -18.36 -7.32 -0.48 3.29 -16.00 0.74 0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.38 0.38 0.38 0.30 0.26 24.20%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 25/08/10 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 -
Price 0.40 0.47 0.41 0.46 0.45 0.45 0.40 -
P/RPS 0.22 0.20 0.16 0.17 0.22 0.18 0.16 23.62%
P/EPS -5.45 -13.66 -192.19 31.08 -6.39 173.08 214.29 -
EY -18.36 -7.32 -0.52 3.22 -15.64 0.58 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.35 0.39 0.39 0.38 0.34 3.88%

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