[CWG] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 30.84%
YoY- 96.58%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 88,901 86,620 90,196 90,066 86,224 85,882 83,366 4.39%
PBT 366 -822 -737 -673 -833 -6,004 -6,263 -
Tax -231 251 453 433 486 -291 -301 -16.21%
NP 135 -571 -284 -240 -347 -6,295 -6,564 -
-
NP to SH 135 -571 -284 -240 -347 -6,295 -6,572 -
-
Tax Rate 63.11% - - - - - - -
Total Cost 88,766 87,191 90,480 90,306 86,571 92,177 89,930 -0.86%
-
Net Worth 42,129 41,648 42,615 41,546 40,769 42,148 42,449 -0.50%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 42,129 41,648 42,615 41,546 40,769 42,148 42,449 -0.50%
NOSH 42,129 42,068 42,193 41,965 40,769 42,148 42,028 0.16%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.15% -0.66% -0.31% -0.27% -0.40% -7.33% -7.87% -
ROE 0.32% -1.37% -0.67% -0.58% -0.85% -14.94% -15.48% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 211.02 205.90 213.77 214.62 211.49 203.76 198.35 4.22%
EPS 0.32 -1.36 -0.67 -0.57 -0.85 -14.94 -15.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 1.01 0.99 1.00 1.00 1.01 -0.66%
Adjusted Per Share Value based on latest NOSH - 41,965
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 54.16 52.77 54.95 54.87 52.53 52.32 50.79 4.38%
EPS 0.08 -0.35 -0.17 -0.15 -0.21 -3.83 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2567 0.2537 0.2596 0.2531 0.2484 0.2568 0.2586 -0.49%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.44 0.40 0.37 0.41 0.39 0.37 0.39 -
P/RPS 0.21 0.19 0.17 0.19 0.18 0.18 0.20 3.31%
P/EPS 137.31 -29.47 -54.97 -71.69 -45.82 -2.48 -2.49 -
EY 0.73 -3.39 -1.82 -1.39 -2.18 -40.37 -40.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.37 0.41 0.39 0.37 0.39 8.39%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 19/02/14 27/11/13 27/08/13 13/05/13 07/02/13 -
Price 0.63 0.48 0.40 0.39 0.39 0.37 0.385 -
P/RPS 0.30 0.23 0.19 0.18 0.18 0.18 0.19 35.70%
P/EPS 196.60 -35.36 -59.43 -68.19 -45.82 -2.48 -2.46 -
EY 0.51 -2.83 -1.68 -1.47 -2.18 -40.37 -40.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.40 0.39 0.39 0.37 0.38 40.20%

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