[CWG] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -294.02%
YoY- 7.25%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 26,980 14,996 24,760 16,630 26,073 14,230 27,012 -0.07%
PBT 985 -759 -5,348 -1,141 690 -1,393 -780 -
Tax -114 161 -653 305 -274 215 50 -
NP 871 -598 -6,001 -836 416 -1,178 -730 -
-
NP to SH 871 -598 -6,001 -844 435 -1,167 -730 -
-
Tax Rate 11.57% - - - 39.71% - - -
Total Cost 26,109 15,594 30,761 17,466 25,657 15,408 27,742 -3.94%
-
Net Worth 42,449 41,761 42,952 42,901 43,874 43,368 44,556 -3.16%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 42,449 41,761 42,952 42,901 43,874 43,368 44,556 -3.16%
NOSH 42,028 42,183 42,109 42,060 42,187 42,105 42,034 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.23% -3.99% -24.24% -5.03% 1.60% -8.28% -2.70% -
ROE 2.05% -1.43% -13.97% -1.97% 0.99% -2.69% -1.64% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 64.19 35.55 58.80 39.54 61.80 33.80 64.26 -0.07%
EPS 2.07 -1.42 -14.26 -2.23 1.28 -2.70 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.99 1.02 1.02 1.04 1.03 1.06 -3.15%
Adjusted Per Share Value based on latest NOSH - 42,060
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.44 9.14 15.08 10.13 15.88 8.67 16.46 -0.08%
EPS 0.53 -0.36 -3.66 -0.51 0.27 -0.71 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2586 0.2544 0.2617 0.2614 0.2673 0.2642 0.2714 -3.15%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.39 0.40 0.41 0.40 0.38 0.37 0.39 -
P/RPS 0.61 1.13 0.70 1.01 0.61 1.09 0.61 0.00%
P/EPS 18.82 -28.22 -2.88 -19.93 36.85 -13.35 -22.46 -
EY 5.31 -3.54 -34.76 -5.02 2.71 -7.49 -4.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.40 0.39 0.37 0.36 0.37 3.55%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 07/02/13 28/11/12 29/08/12 31/05/12 21/02/12 23/11/11 24/08/11 -
Price 0.385 0.40 0.41 0.41 0.40 0.38 0.36 -
P/RPS 0.60 1.13 0.70 1.04 0.65 1.12 0.56 4.68%
P/EPS 18.58 -28.22 -2.88 -20.43 38.79 -13.71 -20.73 -
EY 5.38 -3.54 -34.76 -4.89 2.58 -7.29 -4.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.40 0.40 0.38 0.37 0.34 7.66%

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