[CWG] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -41.5%
YoY- 17.89%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 88,901 61,518 45,948 18,838 86,224 61,122 41,976 65.14%
PBT 366 -645 322 -599 -833 -656 226 38.02%
Tax -231 127 14 108 486 362 47 -
NP 135 -518 336 -491 -347 -294 273 -37.54%
-
NP to SH 135 -518 336 -491 -347 -294 273 -37.54%
-
Tax Rate 63.11% - -4.35% - - - -20.80% -
Total Cost 88,766 62,036 45,612 19,329 86,571 61,416 41,703 65.69%
-
Net Worth 42,187 41,692 42,419 41,546 42,289 41,971 42,767 -0.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 42,187 41,692 42,419 41,546 42,289 41,971 42,767 -0.90%
NOSH 42,187 42,113 41,999 41,965 42,289 41,971 42,343 -0.24%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.15% -0.84% 0.73% -2.61% -0.40% -0.48% 0.65% -
ROE 0.32% -1.24% 0.79% -1.18% -0.82% -0.70% 0.64% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 210.73 146.08 109.40 44.89 203.89 145.63 99.13 65.55%
EPS 0.32 -1.23 0.80 -1.17 -0.82 -0.70 0.65 -37.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 1.01 0.99 1.00 1.00 1.01 -0.66%
Adjusted Per Share Value based on latest NOSH - 41,965
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.88 23.45 17.51 7.18 32.86 23.30 16.00 65.12%
EPS 0.05 -0.20 0.13 -0.19 -0.13 -0.11 0.10 -37.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1608 0.1589 0.1617 0.1584 0.1612 0.16 0.163 -0.90%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.44 0.40 0.37 0.41 0.39 0.37 0.39 -
P/RPS 0.21 0.27 0.34 0.91 0.19 0.25 0.39 -33.88%
P/EPS 137.50 -32.52 46.25 -35.04 -47.53 -52.82 60.49 73.14%
EY 0.73 -3.08 2.16 -2.85 -2.10 -1.89 1.65 -42.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.37 0.41 0.39 0.37 0.39 8.39%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 19/02/14 27/11/13 27/08/13 13/05/13 07/02/13 -
Price 0.63 0.48 0.40 0.39 0.39 0.37 0.385 -
P/RPS 0.30 0.33 0.37 0.87 0.19 0.25 0.39 -16.08%
P/EPS 196.88 -39.02 50.00 -33.33 -47.53 -52.82 59.72 121.99%
EY 0.51 -2.56 2.00 -3.00 -2.10 -1.89 1.67 -54.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.40 0.39 0.39 0.37 0.38 40.20%

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