[CWG] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 95.49%
YoY- -107.77%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 97,676 105,013 107,261 104,243 102,054 98,804 103,025 -3.48%
PBT -742 1 -163 151 -483 -533 141 -
Tax -1,331 -1,383 -1,176 -137 89 50 -115 409.38%
NP -2,073 -1,382 -1,339 14 -394 -483 26 -
-
NP to SH -2,133 -1,480 -1,449 -16 -355 -418 107 -
-
Tax Rate - 138,300.00% - 90.73% - - 81.56% -
Total Cost 99,749 106,395 108,600 104,229 102,448 99,287 102,999 -2.10%
-
Net Worth 42,244 47,161 47,514 49,269 49,597 48,482 48,749 -9.08%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 42,244 47,161 47,514 49,269 49,597 48,482 48,749 -9.08%
NOSH 42,244 42,108 42,048 42,111 42,031 42,159 41,666 0.92%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -2.12% -1.32% -1.25% 0.01% -0.39% -0.49% 0.03% -
ROE -5.05% -3.14% -3.05% -0.03% -0.72% -0.86% 0.22% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 231.21 249.39 255.09 247.54 242.80 234.36 247.26 -4.36%
EPS -5.05 -3.51 -3.45 -0.04 -0.84 -0.99 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.12 1.13 1.17 1.18 1.15 1.17 -9.91%
Adjusted Per Share Value based on latest NOSH - 42,111
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.50 63.97 65.34 63.51 62.17 60.19 62.76 -3.48%
EPS -1.30 -0.90 -0.88 -0.01 -0.22 -0.25 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2574 0.2873 0.2895 0.3002 0.3022 0.2954 0.297 -9.07%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.41 0.40 0.47 0.44 0.45 0.44 0.35 -
P/RPS 0.18 0.16 0.18 0.18 0.19 0.19 0.14 18.18%
P/EPS -8.12 -11.38 -13.64 -1,158.06 -53.28 -44.38 136.29 -
EY -12.31 -8.79 -7.33 -0.09 -1.88 -2.25 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.42 0.38 0.38 0.38 0.30 23.08%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 22/11/10 25/08/10 26/05/10 24/02/10 24/11/09 26/08/09 -
Price 0.40 0.40 0.47 0.41 0.46 0.45 0.45 -
P/RPS 0.17 0.16 0.18 0.17 0.19 0.19 0.18 -3.72%
P/EPS -7.92 -11.38 -13.64 -1,079.10 -54.46 -45.39 175.23 -
EY -12.62 -8.79 -7.33 -0.09 -1.84 -2.20 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.42 0.35 0.39 0.39 0.38 3.46%

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