[CWG] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 68.43%
YoY- 48.76%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 86,148 69,088 75,352 59,984 56,920 76,596 85,588 0.10%
PBT 14,028 -1,800 -2,396 -3,036 -5,572 -2,928 -3,584 -
Tax -3,000 340 432 644 860 -104 724 -
NP 11,028 -1,460 -1,964 -2,392 -4,712 -3,032 -2,860 -
-
NP to SH 11,028 -1,460 -1,964 -2,392 -4,668 -3,092 -2,968 -
-
Tax Rate 21.39% - - - - - - -
Total Cost 75,120 70,548 77,316 62,376 61,632 79,628 88,448 -2.68%
-
Net Worth 47,984 41,534 41,546 41,761 43,368 47,161 48,482 -0.17%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 47,984 41,534 41,546 41,761 43,368 47,161 48,482 -0.17%
NOSH 42,091 41,954 41,965 42,183 42,105 42,108 42,159 -0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.80% -2.11% -2.61% -3.99% -8.28% -3.96% -3.34% -
ROE 22.98% -3.52% -4.73% -5.73% -10.76% -6.56% -6.12% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 204.67 164.68 179.56 142.20 135.19 181.90 203.01 0.13%
EPS 26.20 -3.48 -4.68 -5.68 -10.80 -7.36 -7.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.99 0.99 0.99 1.03 1.12 1.15 -0.14%
Adjusted Per Share Value based on latest NOSH - 42,183
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 52.48 42.09 45.90 36.54 34.68 46.66 52.14 0.10%
EPS 6.72 -0.89 -1.20 -1.46 -2.84 -1.88 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2923 0.253 0.2531 0.2544 0.2642 0.2873 0.2954 -0.17%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.635 0.555 0.41 0.40 0.37 0.40 0.44 -
P/RPS 0.31 0.34 0.23 0.28 0.27 0.22 0.22 5.87%
P/EPS 2.42 -15.95 -8.76 -7.05 -3.34 -5.45 -6.25 -
EY 41.26 -6.27 -11.41 -14.18 -29.96 -18.36 -16.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.41 0.40 0.36 0.36 0.38 6.67%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 27/11/13 28/11/12 23/11/11 22/11/10 24/11/09 -
Price 0.99 0.515 0.39 0.40 0.38 0.40 0.45 -
P/RPS 0.48 0.31 0.22 0.28 0.28 0.22 0.22 13.87%
P/EPS 3.78 -14.80 -8.33 -7.05 -3.43 -5.45 -6.39 -
EY 26.46 -6.76 -12.00 -14.18 -29.18 -18.36 -15.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.52 0.39 0.40 0.37 0.36 0.39 14.30%

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