[CWG] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -203.26%
YoY- -50.62%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 29,898 17,272 27,383 15,570 27,110 18,838 25,102 12.32%
PBT 1,537 -450 1,011 -967 921 -599 -177 -
Tax -159 85 -358 113 -94 108 124 -
NP 1,378 -365 653 -854 827 -491 -53 -
-
NP to SH 1,378 -365 653 -854 827 -491 -53 -
-
Tax Rate 10.34% - 35.41% - 10.21% - - -
Total Cost 28,520 17,637 26,730 16,424 26,283 19,329 25,155 8.70%
-
Net Worth 43,404 41,534 42,129 41,648 42,615 41,546 40,769 4.25%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 43,404 41,534 42,129 41,648 42,615 41,546 40,769 4.25%
NOSH 42,140 41,954 42,129 42,068 42,193 41,965 40,769 2.22%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.61% -2.11% 2.38% -5.48% 3.05% -2.61% -0.21% -
ROE 3.17% -0.88% 1.55% -2.05% 1.94% -1.18% -0.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 70.95 41.17 65.00 37.01 64.25 44.89 61.57 9.88%
EPS 3.27 -0.87 1.55 -2.03 1.96 -1.17 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 1.00 0.99 1.01 0.99 1.00 1.98%
Adjusted Per Share Value based on latest NOSH - 42,068
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.21 10.52 16.68 9.49 16.52 11.48 15.29 12.32%
EPS 0.84 -0.22 0.40 -0.52 0.50 -0.30 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2644 0.253 0.2567 0.2537 0.2596 0.2531 0.2484 4.23%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.41 0.555 0.44 0.40 0.37 0.41 0.39 -
P/RPS 0.58 1.35 0.68 1.08 0.58 0.91 0.63 -5.34%
P/EPS 12.54 -63.79 28.39 -19.70 18.88 -35.04 -300.00 -
EY 7.98 -1.57 3.52 -5.07 5.30 -2.85 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.56 0.44 0.40 0.37 0.41 0.39 1.69%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 02/03/15 26/11/14 27/08/14 28/05/14 19/02/14 27/11/13 27/08/13 -
Price 0.43 0.515 0.63 0.48 0.40 0.39 0.39 -
P/RPS 0.61 1.25 0.97 1.30 0.62 0.87 0.63 -2.12%
P/EPS 13.15 -59.20 40.65 -23.65 20.41 -33.33 -300.00 -
EY 7.60 -1.69 2.46 -4.23 4.90 -3.00 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.63 0.48 0.40 0.39 0.39 5.05%

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