[CWG] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 134.22%
YoY- 23.08%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 69,088 88,901 82,024 91,896 75,352 86,224 81,496 -10.41%
PBT -1,800 366 -860 644 -2,396 -833 -874 61.80%
Tax 340 -231 169 28 432 486 482 -20.74%
NP -1,460 135 -690 672 -1,964 -347 -392 140.08%
-
NP to SH -1,460 135 -690 672 -1,964 -347 -392 140.08%
-
Tax Rate - 63.11% - -4.35% - - - -
Total Cost 70,548 88,766 82,714 91,224 77,316 86,571 81,888 -9.45%
-
Net Worth 41,534 42,187 41,692 42,419 41,546 42,289 41,971 -0.69%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 41,534 42,187 41,692 42,419 41,546 42,289 41,971 -0.69%
NOSH 41,954 42,187 42,113 41,999 41,965 42,289 41,971 -0.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -2.11% 0.15% -0.84% 0.73% -2.61% -0.40% -0.48% -
ROE -3.52% 0.32% -1.66% 1.58% -4.73% -0.82% -0.93% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 164.68 210.73 194.77 218.80 179.56 203.89 194.17 -10.39%
EPS -3.48 0.32 -1.64 1.60 -4.68 -0.82 -0.93 140.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 0.99 1.01 0.99 1.00 1.00 -0.66%
Adjusted Per Share Value based on latest NOSH - 42,193
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.33 33.88 31.26 35.03 28.72 32.86 31.06 -10.42%
EPS -0.56 0.05 -0.26 0.26 -0.75 -0.13 -0.15 140.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1583 0.1608 0.1589 0.1617 0.1584 0.1612 0.16 -0.70%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.555 0.44 0.40 0.37 0.41 0.39 0.37 -
P/RPS 0.34 0.21 0.21 0.17 0.23 0.19 0.19 47.34%
P/EPS -15.95 137.50 -24.39 23.13 -8.76 -47.53 -39.62 -45.44%
EY -6.27 0.73 -4.10 4.32 -11.41 -2.10 -2.52 83.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.40 0.37 0.41 0.39 0.37 31.78%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 19/02/14 27/11/13 27/08/13 13/05/13 -
Price 0.515 0.63 0.48 0.40 0.39 0.39 0.37 -
P/RPS 0.31 0.30 0.25 0.18 0.22 0.19 0.19 38.55%
P/EPS -14.80 196.88 -29.27 25.00 -8.33 -47.53 -39.62 -48.10%
EY -6.76 0.51 -3.42 4.00 -12.00 -2.10 -2.52 92.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.48 0.40 0.39 0.39 0.37 25.44%

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