[CWG] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -18.03%
YoY- 95.42%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 61,518 45,948 18,838 86,224 61,122 41,976 14,996 156.48%
PBT -645 322 -599 -833 -656 226 -759 -10.29%
Tax 127 14 108 486 362 47 161 -14.63%
NP -518 336 -491 -347 -294 273 -598 -9.13%
-
NP to SH -518 336 -491 -347 -294 273 -598 -9.13%
-
Tax Rate - -4.35% - - - -20.80% - -
Total Cost 62,036 45,612 19,329 86,571 61,416 41,703 15,594 151.27%
-
Net Worth 41,692 42,419 41,546 42,289 41,971 42,767 41,761 -0.11%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 41,692 42,419 41,546 42,289 41,971 42,767 41,761 -0.11%
NOSH 42,113 41,999 41,965 42,289 41,971 42,343 42,183 -0.11%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -0.84% 0.73% -2.61% -0.40% -0.48% 0.65% -3.99% -
ROE -1.24% 0.79% -1.18% -0.82% -0.70% 0.64% -1.43% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 146.08 109.40 44.89 203.89 145.63 99.13 35.55 156.76%
EPS -1.23 0.80 -1.17 -0.82 -0.70 0.65 -1.42 -9.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.01 0.99 1.00 1.00 1.01 0.99 0.00%
Adjusted Per Share Value based on latest NOSH - 40,769
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.48 27.99 11.48 52.53 37.24 25.57 9.14 156.41%
EPS -0.32 0.20 -0.30 -0.21 -0.18 0.17 -0.36 -7.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.2584 0.2531 0.2576 0.2557 0.2605 0.2544 -0.10%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.40 0.37 0.41 0.39 0.37 0.39 0.40 -
P/RPS 0.27 0.34 0.91 0.19 0.25 0.39 1.13 -61.52%
P/EPS -32.52 46.25 -35.04 -47.53 -52.82 60.49 -28.22 9.92%
EY -3.08 2.16 -2.85 -2.10 -1.89 1.65 -3.54 -8.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.41 0.39 0.37 0.39 0.40 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 19/02/14 27/11/13 27/08/13 13/05/13 07/02/13 28/11/12 -
Price 0.48 0.40 0.39 0.39 0.37 0.385 0.40 -
P/RPS 0.33 0.37 0.87 0.19 0.25 0.39 1.13 -56.01%
P/EPS -39.02 50.00 -33.33 -47.53 -52.82 59.72 -28.22 24.13%
EY -2.56 2.00 -3.00 -2.10 -1.89 1.67 -3.54 -19.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.39 0.39 0.37 0.38 0.40 12.93%

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