[CWG] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 121.09%
YoY- -59.61%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 83,952 80,606 94,026 113,532 115,474 116,298 101,216 -3.06%
PBT 452 -1,406 90 1,012 2,260 754 142 21.26%
Tax 94 -118 -600 -256 -664 -100 -98 -
NP 546 -1,524 -510 756 1,596 654 44 52.09%
-
NP to SH 546 -1,464 -510 626 1,550 582 78 38.26%
-
Tax Rate -20.80% - 666.67% 25.30% 29.38% 13.26% 69.01% -
Total Cost 83,406 82,130 94,536 112,776 113,878 115,644 101,172 -3.16%
-
Net Worth 42,767 43,850 41,911 49,910 49,701 49,343 43,636 -0.33%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 42,767 43,850 41,911 49,910 49,701 49,343 43,636 -0.33%
NOSH 42,343 42,164 41,911 42,297 42,119 42,173 43,636 -0.49%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.65% -1.89% -0.54% 0.67% 1.38% 0.56% 0.04% -
ROE 1.28% -3.34% -1.22% 1.25% 3.12% 1.18% 0.18% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 198.26 191.17 224.34 268.41 274.16 275.76 231.95 -2.57%
EPS 1.30 -2.84 -1.32 1.48 3.68 1.38 0.18 38.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.04 1.00 1.18 1.18 1.17 1.00 0.16%
Adjusted Per Share Value based on latest NOSH - 42,031
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.14 49.11 57.28 69.16 70.35 70.85 61.66 -3.06%
EPS 0.33 -0.89 -0.31 0.38 0.94 0.35 0.05 36.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2605 0.2671 0.2553 0.3041 0.3028 0.3006 0.2658 -0.33%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.39 0.38 0.41 0.45 0.40 0.50 0.50 -
P/RPS 0.20 0.20 0.18 0.17 0.15 0.18 0.22 -1.57%
P/EPS 30.25 -10.94 -33.69 30.41 10.87 36.23 279.72 -30.95%
EY 3.31 -9.14 -2.97 3.29 9.20 2.76 0.36 44.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.41 0.38 0.34 0.43 0.50 -4.05%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 07/02/13 21/02/12 23/02/11 24/02/10 18/02/09 14/02/08 14/02/07 -
Price 0.385 0.40 0.40 0.46 0.40 0.50 0.46 -
P/RPS 0.19 0.21 0.18 0.17 0.15 0.18 0.20 -0.85%
P/EPS 29.86 -11.52 -32.87 31.08 10.87 36.23 257.34 -30.13%
EY 3.35 -8.68 -3.04 3.22 9.20 2.76 0.39 43.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.40 0.39 0.34 0.43 0.46 -3.13%

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