[CWG] QoQ Cumulative 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- 168.43%
YoY- 23.08%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 17,272 88,901 61,518 45,948 18,838 86,224 61,122 -56.90%
PBT -450 366 -645 322 -599 -833 -656 -22.20%
Tax 85 -231 127 14 108 486 362 -61.90%
NP -365 135 -518 336 -491 -347 -294 15.49%
-
NP to SH -365 135 -518 336 -491 -347 -294 15.49%
-
Tax Rate - 63.11% - -4.35% - - - -
Total Cost 17,637 88,766 62,036 45,612 19,329 86,571 61,416 -56.43%
-
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 -0.88% 0.32% -1.24% 0.79% -1.18% -0.82% -0.70% -
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 41.17 210.73 146.08 109.40 44.89 203.89 145.63 -56.89%
EPS -0.87 0.32 -1.23 0.80 -1.17 -0.82 -0.70 15.58%
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 10.52 54.16 37.48 27.99 11.48 52.53 37.24 -56.91%
EPS -0.22 0.08 -0.32 0.20 -0.30 -0.21 -0.18 14.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.253 0.257 0.254 0.2584 0.2531 0.2576 0.2557 -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 1.35 0.21 0.27 0.34 0.91 0.19 0.25 207.48%
P/EPS -63.79 137.50 -32.52 46.25 -35.04 -47.53 -52.82 13.39%
EY -1.57 0.73 -3.08 2.16 -2.85 -2.10 -1.89 -11.62%
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 1.25 0.30 0.33 0.37 0.87 0.19 0.25 192.11%
P/EPS -59.20 196.88 -39.02 50.00 -33.33 -47.53 -52.82 7.89%
EY -1.69 0.51 -2.56 2.00 -3.00 -2.10 -1.89 -7.17%
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