[CWG] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 137.28%
YoY- 8.21%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 14,996 24,760 16,630 26,073 14,230 27,012 22,365 -23.33%
PBT -759 -5,348 -1,141 690 -1,393 -780 -954 -14.10%
Tax 161 -653 305 -274 215 50 45 133.38%
NP -598 -6,001 -836 416 -1,178 -730 -909 -24.30%
-
NP to SH -598 -6,001 -844 435 -1,167 -730 -910 -24.35%
-
Tax Rate - - - 39.71% - - - -
Total Cost 15,594 30,761 17,466 25,657 15,408 27,742 23,274 -23.37%
-
Net Worth 41,761 42,952 42,901 43,874 43,368 44,556 46,763 -7.24%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 41,761 42,952 42,901 43,874 43,368 44,556 46,763 -7.24%
NOSH 42,183 42,109 42,060 42,187 42,105 42,034 42,129 0.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -3.99% -24.24% -5.03% 1.60% -8.28% -2.70% -4.06% -
ROE -1.43% -13.97% -1.97% 0.99% -2.69% -1.64% -1.95% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 35.55 58.80 39.54 61.80 33.80 64.26 53.09 -23.40%
EPS -1.42 -14.26 -2.23 1.28 -2.70 -1.73 -2.16 -24.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.02 1.02 1.04 1.03 1.06 1.11 -7.32%
Adjusted Per Share Value based on latest NOSH - 42,187
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.72 9.44 6.34 9.94 5.42 10.30 8.52 -23.27%
EPS -0.23 -2.29 -0.32 0.17 -0.44 -0.28 -0.35 -24.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.1637 0.1635 0.1672 0.1653 0.1698 0.1782 -7.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.40 0.41 0.40 0.38 0.37 0.39 0.40 -
P/RPS 1.13 0.70 1.01 0.61 1.09 0.61 0.75 31.32%
P/EPS -28.22 -2.88 -19.93 36.85 -13.35 -22.46 -18.52 32.31%
EY -3.54 -34.76 -5.02 2.71 -7.49 -4.45 -5.40 -24.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.39 0.37 0.36 0.37 0.36 7.25%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 31/05/12 21/02/12 23/11/11 24/08/11 25/05/11 -
Price 0.40 0.41 0.41 0.40 0.38 0.36 0.41 -
P/RPS 1.13 0.70 1.04 0.65 1.12 0.56 0.77 29.04%
P/EPS -28.22 -2.88 -20.43 38.79 -13.71 -20.73 -18.98 30.17%
EY -3.54 -34.76 -4.89 2.58 -7.29 -4.82 -5.27 -23.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.38 0.37 0.34 0.37 5.31%

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