[CWG] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -165.1%
YoY- 32.82%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 16,266 16,924 15,570 19,146 16,630 22,365 20,913 -4.09%
PBT -161 -335 -967 -882 -1,141 -954 -462 -16.09%
Tax 88 24 113 315 305 45 107 -3.20%
NP -73 -311 -854 -567 -836 -909 -355 -23.15%
-
NP to SH -73 -311 -854 -567 -844 -910 -379 -23.98%
-
Tax Rate - - - - - - - -
Total Cost 16,339 17,235 16,424 19,713 17,466 23,274 21,268 -4.29%
-
Net Worth 50,670 42,867 41,648 42,148 42,901 46,763 49,269 0.46%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 50,670 42,867 41,648 42,148 42,901 46,763 49,269 0.46%
NOSH 42,941 42,027 42,068 42,148 42,060 42,129 42,111 0.32%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -0.45% -1.84% -5.48% -2.96% -5.03% -4.06% -1.70% -
ROE -0.14% -0.73% -2.05% -1.35% -1.97% -1.95% -0.77% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 37.88 40.27 37.01 45.43 39.54 53.09 49.66 -4.40%
EPS -0.17 -0.74 -2.03 -1.35 -2.23 -2.16 -0.90 -24.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.02 0.99 1.00 1.02 1.11 1.17 0.14%
Adjusted Per Share Value based on latest NOSH - 42,148
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.91 10.31 9.49 11.66 10.13 13.62 12.74 -4.09%
EPS -0.04 -0.19 -0.52 -0.35 -0.51 -0.55 -0.23 -25.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3087 0.2612 0.2537 0.2568 0.2614 0.2849 0.3002 0.46%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.23 0.45 0.40 0.37 0.40 0.40 0.44 -
P/RPS 3.25 1.12 1.08 0.81 1.01 0.75 0.89 24.06%
P/EPS -723.53 -60.81 -19.70 -27.50 -19.93 -18.52 -48.89 56.62%
EY -0.14 -1.64 -5.07 -3.64 -5.02 -5.40 -2.05 -36.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.44 0.40 0.37 0.39 0.36 0.38 18.25%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 28/05/14 13/05/13 31/05/12 25/05/11 26/05/10 -
Price 1.25 0.48 0.48 0.37 0.41 0.41 0.41 -
P/RPS 3.30 1.19 1.30 0.81 1.04 0.77 0.83 25.83%
P/EPS -735.29 -64.86 -23.65 -27.50 -20.43 -18.98 -45.56 58.90%
EY -0.14 -1.54 -4.23 -3.64 -4.89 -5.27 -2.20 -36.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.47 0.48 0.37 0.40 0.37 0.35 20.26%

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