[CWG] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -165.1%
YoY- 32.82%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 27,110 18,838 25,102 19,146 26,980 14,996 24,760 6.21%
PBT 921 -599 -177 -882 985 -759 -5,348 -
Tax -94 108 124 315 -114 161 -653 -72.43%
NP 827 -491 -53 -567 871 -598 -6,001 -
-
NP to SH 827 -491 -53 -567 871 -598 -6,001 -
-
Tax Rate 10.21% - - - 11.57% - - -
Total Cost 26,283 19,329 25,155 19,713 26,109 15,594 30,761 -9.93%
-
Net Worth 42,615 41,546 40,769 42,148 42,449 41,761 42,952 -0.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 42,615 41,546 40,769 42,148 42,449 41,761 42,952 -0.52%
NOSH 42,193 41,965 40,769 42,148 42,028 42,183 42,109 0.13%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.05% -2.61% -0.21% -2.96% 3.23% -3.99% -24.24% -
ROE 1.94% -1.18% -0.13% -1.35% 2.05% -1.43% -13.97% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 64.25 44.89 61.57 45.43 64.19 35.55 58.80 6.07%
EPS 1.96 -1.17 -0.13 -1.35 2.07 -1.42 -14.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.99 1.00 1.00 1.01 0.99 1.02 -0.65%
Adjusted Per Share Value based on latest NOSH - 42,148
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.52 11.48 15.29 11.66 16.44 9.14 15.08 6.25%
EPS 0.50 -0.30 -0.03 -0.35 0.53 -0.36 -3.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2596 0.2531 0.2484 0.2568 0.2586 0.2544 0.2617 -0.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.37 0.41 0.39 0.37 0.39 0.40 0.41 -
P/RPS 0.58 0.91 0.63 0.81 0.61 1.13 0.70 -11.75%
P/EPS 18.88 -35.04 -300.00 -27.50 18.82 -28.22 -2.88 -
EY 5.30 -2.85 -0.33 -3.64 5.31 -3.54 -34.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.39 0.37 0.39 0.40 0.40 -5.05%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 27/11/13 27/08/13 13/05/13 07/02/13 28/11/12 29/08/12 -
Price 0.40 0.39 0.39 0.37 0.385 0.40 0.41 -
P/RPS 0.62 0.87 0.63 0.81 0.60 1.13 0.70 -7.75%
P/EPS 20.41 -33.33 -300.00 -27.50 18.58 -28.22 -2.88 -
EY 4.90 -3.00 -0.33 -3.64 5.38 -3.54 -34.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.39 0.37 0.38 0.40 0.40 0.00%

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