[CWG] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -44.12%
YoY- -500.85%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 91,639 96,558 99,128 97,676 105,013 107,261 104,243 -8.22%
PBT -2,468 -1,807 -1,234 -742 1 -163 151 -
Tax 53 -188 -1,393 -1,331 -1,383 -1,176 -137 -
NP -2,415 -1,995 -2,627 -2,073 -1,382 -1,339 14 -
-
NP to SH -2,405 -2,011 -2,664 -2,133 -1,480 -1,449 -16 2718.42%
-
Tax Rate - - - - 138,300.00% - 90.73% -
Total Cost 94,054 98,553 101,755 99,749 106,395 108,600 104,229 -6.61%
-
Net Worth 43,368 44,556 46,763 42,244 47,161 47,514 49,269 -8.14%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 43,368 44,556 46,763 42,244 47,161 47,514 49,269 -8.14%
NOSH 42,105 42,034 42,129 42,244 42,108 42,048 42,111 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -2.64% -2.07% -2.65% -2.12% -1.32% -1.25% 0.01% -
ROE -5.55% -4.51% -5.70% -5.05% -3.14% -3.05% -0.03% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 217.64 229.71 235.29 231.21 249.39 255.09 247.54 -8.21%
EPS -5.71 -4.78 -6.32 -5.05 -3.51 -3.45 -0.04 2623.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.06 1.11 1.00 1.12 1.13 1.17 -8.13%
Adjusted Per Share Value based on latest NOSH - 42,244
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 34.93 36.80 37.78 37.23 40.02 40.88 39.73 -8.21%
EPS -0.92 -0.77 -1.02 -0.81 -0.56 -0.55 -0.01 1932.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1653 0.1698 0.1782 0.161 0.1798 0.1811 0.1878 -8.14%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.37 0.39 0.40 0.41 0.40 0.47 0.44 -
P/RPS 0.17 0.17 0.17 0.18 0.16 0.18 0.18 -3.73%
P/EPS -6.48 -8.15 -6.33 -8.12 -11.38 -13.64 -1,158.06 -96.83%
EY -15.44 -12.27 -15.81 -12.31 -8.79 -7.33 -0.09 2977.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.36 0.41 0.36 0.42 0.38 -3.53%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 23/02/11 22/11/10 25/08/10 26/05/10 -
Price 0.38 0.36 0.41 0.40 0.40 0.47 0.41 -
P/RPS 0.17 0.16 0.17 0.17 0.16 0.18 0.17 0.00%
P/EPS -6.65 -7.52 -6.48 -7.92 -11.38 -13.64 -1,079.10 -96.62%
EY -15.03 -13.29 -15.42 -12.62 -8.79 -7.33 -0.09 2923.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.37 0.40 0.36 0.42 0.35 3.77%

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