[CWG] QoQ Annualized Quarter Result on 31-Dec-2000 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
15-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 49.29%
YoY- 39.88%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 62,888 72,082 70,485 78,710 62,444 75,840 76,780 -12.44%
PBT 2,444 6,103 5,916 7,020 4,536 5,446 5,224 -39.70%
Tax 284 -623 -550 -714 -312 -1,253 -1,180 -
NP 2,728 5,480 5,365 6,306 4,224 4,193 4,044 -23.06%
-
NP to SH 2,728 5,480 5,365 6,306 4,224 4,193 4,044 -23.06%
-
Tax Rate -11.62% 10.21% 9.30% 10.17% 6.88% 23.01% 22.59% -
Total Cost 60,160 66,602 65,120 72,404 58,220 71,647 72,736 -11.87%
-
Net Worth 39,195 38,905 37,328 36,335 34,158 32,991 32,237 13.90%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 39,195 38,905 37,328 36,335 34,158 32,991 32,237 13.90%
NOSH 19,597 19,550 19,543 19,535 19,519 19,181 19,075 1.81%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 4.34% 7.60% 7.61% 8.01% 6.76% 5.53% 5.27% -
ROE 6.96% 14.09% 14.37% 17.35% 12.37% 12.71% 12.54% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 320.89 368.70 360.66 402.91 319.91 395.39 402.51 -14.01%
EPS 13.92 28.03 27.45 32.28 21.64 21.86 21.20 -24.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.99 1.91 1.86 1.75 1.72 1.69 11.87%
Adjusted Per Share Value based on latest NOSH - 19,543
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 23.97 27.47 26.86 30.00 23.80 28.91 29.26 -12.43%
EPS 1.04 2.09 2.04 2.40 1.61 1.60 1.54 -23.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1494 0.1483 0.1423 0.1385 0.1302 0.1257 0.1229 13.88%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.82 1.64 1.56 1.80 2.12 2.90 3.82 -
P/RPS 0.57 0.44 0.43 0.45 0.66 0.73 0.95 -28.84%
P/EPS 13.07 5.85 5.68 5.58 9.80 13.27 18.02 -19.25%
EY 7.65 17.09 17.60 17.93 10.21 7.54 5.55 23.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.82 0.82 0.97 1.21 1.69 2.26 -45.44%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 02/11/01 28/08/01 08/05/01 15/02/01 02/11/00 28/08/00 28/04/00 -
Price 2.10 1.82 1.67 1.90 2.00 2.60 3.48 -
P/RPS 0.65 0.49 0.46 0.47 0.63 0.66 0.86 -17.01%
P/EPS 15.09 6.49 6.08 5.89 9.24 11.89 16.42 -5.47%
EY 6.63 15.40 16.44 16.99 10.82 8.41 6.09 5.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.91 0.87 1.02 1.14 1.51 2.06 -36.16%

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