[CWG] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
02-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 211.11%
YoY- 385.92%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 99,527 95,262 91,477 90,123 87,335 88,901 86,620 9.69%
PBT 7,510 3,553 1,763 1,131 515 366 -822 -
Tax -1,490 -655 -408 -319 -254 -231 251 -
NP 6,020 2,898 1,355 812 261 135 -571 -
-
NP to SH 6,020 2,898 1,355 812 261 135 -571 -
-
Tax Rate 19.84% 18.44% 23.14% 28.21% 49.32% 63.11% - -
Total Cost 93,507 92,364 90,122 89,311 87,074 88,766 87,191 4.76%
-
Net Worth 47,984 45,013 42,867 43,404 41,534 42,129 41,648 9.89%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 47,984 45,013 42,867 43,404 41,534 42,129 41,648 9.89%
NOSH 42,091 42,068 42,027 42,140 41,954 42,129 42,068 0.03%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.05% 3.04% 1.48% 0.90% 0.30% 0.15% -0.66% -
ROE 12.55% 6.44% 3.16% 1.87% 0.63% 0.32% -1.37% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 236.45 226.44 217.66 213.86 208.17 211.02 205.90 9.65%
EPS 14.30 6.89 3.22 1.93 0.62 0.32 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.07 1.02 1.03 0.99 1.00 0.99 9.85%
Adjusted Per Share Value based on latest NOSH - 42,140
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 37.93 36.31 34.87 34.35 33.29 33.88 33.01 9.69%
EPS 2.29 1.10 0.52 0.31 0.10 0.05 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1829 0.1716 0.1634 0.1654 0.1583 0.1606 0.1587 9.91%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.635 0.47 0.45 0.41 0.555 0.44 0.40 -
P/RPS 0.27 0.21 0.21 0.19 0.27 0.21 0.19 26.37%
P/EPS 4.44 6.82 13.96 21.28 89.21 137.31 -29.47 -
EY 22.52 14.66 7.16 4.70 1.12 0.73 -3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.44 0.40 0.56 0.44 0.40 25.12%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 27/05/15 02/03/15 26/11/14 27/08/14 28/05/14 -
Price 0.99 0.52 0.48 0.43 0.515 0.63 0.48 -
P/RPS 0.42 0.23 0.22 0.20 0.25 0.30 0.23 49.34%
P/EPS 6.92 7.55 14.89 22.32 82.78 196.60 -35.36 -
EY 14.45 13.25 6.72 4.48 1.21 0.51 -2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.49 0.47 0.42 0.52 0.63 0.48 48.60%

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