[CWG] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 242.18%
YoY- 6.35%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 19,149 29,582 20,913 35,369 21,397 26,564 18,724 1.50%
PBT -732 -207 -462 1,402 -896 107 -1,096 -23.57%
Tax -26 -1,155 107 -309 181 -116 333 -
NP -758 -1,362 -355 1,093 -715 -9 -763 -0.43%
-
NP to SH -773 -1,383 -379 1,055 -742 50 -718 5.03%
-
Tax Rate - - - 22.04% - 108.41% - -
Total Cost 19,907 30,944 21,268 34,276 22,112 26,573 19,487 1.43%
-
Net Worth 47,161 47,514 49,269 49,597 48,482 48,749 49,126 -2.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 47,161 47,514 49,269 49,597 48,482 48,749 49,126 -2.68%
NOSH 42,108 42,048 42,111 42,031 42,159 41,666 41,988 0.19%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -3.96% -4.60% -1.70% 3.09% -3.34% -0.03% -4.07% -
ROE -1.64% -2.91% -0.77% 2.13% -1.53% 0.10% -1.46% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 45.48 70.35 49.66 84.15 50.75 63.75 44.59 1.32%
EPS -1.84 -3.29 -0.90 2.51 -1.76 0.12 -1.71 5.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.17 1.18 1.15 1.17 1.17 -2.86%
Adjusted Per Share Value based on latest NOSH - 42,031
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.67 18.02 12.74 21.55 13.04 16.18 11.41 1.51%
EPS -0.47 -0.84 -0.23 0.64 -0.45 0.03 -0.44 4.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2873 0.2895 0.3002 0.3022 0.2954 0.297 0.2993 -2.68%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.40 0.47 0.44 0.45 0.44 0.35 0.30 -
P/RPS 0.88 0.67 0.89 0.53 0.87 0.55 0.67 19.91%
P/EPS -21.79 -14.29 -48.89 17.93 -25.00 291.67 -17.54 15.54%
EY -4.59 -7.00 -2.05 5.58 -4.00 0.34 -5.70 -13.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.38 0.38 0.38 0.30 0.26 24.20%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 25/08/10 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 -
Price 0.40 0.47 0.41 0.46 0.45 0.45 0.40 -
P/RPS 0.88 0.67 0.83 0.55 0.89 0.71 0.90 -1.48%
P/EPS -21.79 -14.29 -45.56 18.33 -25.57 375.00 -23.39 -4.60%
EY -4.59 -7.00 -2.20 5.46 -3.91 0.27 -4.28 4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.35 0.39 0.39 0.38 0.34 3.88%

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