[CWG] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -368.63%
YoY- -1710.61%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 40,303 14,230 86,098 74,874 47,013 19,149 101,226 -45.78%
PBT -703 -1,393 -1,605 -894 45 -732 -58 425.26%
Tax -59 215 -191 -277 -300 -26 -1,282 -87.08%
NP -762 -1,178 -1,796 -1,171 -255 -758 -1,340 -31.29%
-
NP to SH -732 -1,167 -1,796 -1,195 -255 -773 -1,450 -36.52%
-
Tax Rate - - - - 666.67% - - -
Total Cost 41,065 15,408 87,894 76,045 47,268 19,907 102,566 -45.58%
-
Net Worth 43,850 43,368 44,601 46,705 41,911 47,161 47,609 -5.32%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 43,850 43,368 44,601 46,705 41,911 47,161 47,609 -5.32%
NOSH 42,164 42,105 42,076 42,077 41,911 42,108 42,132 0.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -1.89% -8.28% -2.09% -1.56% -0.54% -3.96% -1.32% -
ROE -1.67% -2.69% -4.03% -2.56% -0.61% -1.64% -3.05% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 95.59 33.80 204.62 177.94 112.17 45.48 240.26 -45.81%
EPS -1.42 -2.70 -4.27 -2.84 -0.66 -1.84 -3.44 -44.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.06 1.11 1.00 1.12 1.13 -5.36%
Adjusted Per Share Value based on latest NOSH - 42,129
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.36 5.42 32.82 28.54 17.92 7.30 38.58 -45.78%
EPS -0.28 -0.44 -0.68 -0.46 -0.10 -0.29 -0.55 -36.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1671 0.1653 0.17 0.178 0.1597 0.1798 0.1815 -5.34%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.38 0.37 0.39 0.40 0.41 0.40 0.47 -
P/RPS 0.40 1.09 0.19 0.22 0.37 0.88 0.20 58.53%
P/EPS -21.89 -13.35 -9.14 -14.08 -67.39 -21.79 -13.66 36.82%
EY -4.57 -7.49 -10.94 -7.10 -1.48 -4.59 -7.32 -26.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.37 0.36 0.41 0.36 0.42 -8.08%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 23/11/11 24/08/11 25/05/11 23/02/11 22/11/10 25/08/10 -
Price 0.40 0.38 0.36 0.41 0.40 0.40 0.47 -
P/RPS 0.42 1.12 0.18 0.23 0.36 0.88 0.20 63.76%
P/EPS -23.04 -13.71 -8.43 -14.44 -65.74 -21.79 -13.66 41.56%
EY -4.34 -7.29 -11.86 -6.93 -1.52 -4.59 -7.32 -29.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.34 0.37 0.40 0.36 0.42 -6.43%

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