[CWG] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -20.35%
YoY- -69.2%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 81,784 87,336 87,561 96,162 80,812 85,203 84,838 -2.40%
PBT -2,580 -1,354 49 1,298 1,232 2,889 2,784 -
Tax 572 108 -207 -578 -328 -830 -660 -
NP -2,008 -1,246 -158 720 904 2,059 2,124 -
-
NP to SH -2,008 -1,246 -158 720 904 2,059 2,124 -
-
Tax Rate - - 422.45% 44.53% 26.62% 28.73% 23.71% -
Total Cost 83,792 88,582 87,719 95,442 79,908 83,144 82,714 0.86%
-
Net Worth 38,810 38,625 39,392 40,551 40,269 39,944 39,516 -1.19%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 38,810 38,625 39,392 40,551 40,269 39,944 39,516 -1.19%
NOSH 42,184 41,533 41,034 41,379 41,090 41,180 41,162 1.64%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -2.46% -1.43% -0.18% 0.75% 1.12% 2.42% 2.50% -
ROE -5.17% -3.23% -0.40% 1.78% 2.24% 5.15% 5.38% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 193.87 210.28 213.39 232.39 196.67 206.90 206.11 -3.98%
EPS -4.76 -3.00 -0.39 1.74 2.20 5.00 5.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.93 0.96 0.98 0.98 0.97 0.96 -2.78%
Adjusted Per Share Value based on latest NOSH - 41,875
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 31.17 33.29 33.37 36.65 30.80 32.47 32.34 -2.42%
EPS -0.77 -0.47 -0.06 0.27 0.34 0.78 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1479 0.1472 0.1501 0.1546 0.1535 0.1522 0.1506 -1.19%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.91 1.03 1.06 1.10 1.00 0.95 0.83 -
P/RPS 0.47 0.49 0.50 0.47 0.51 0.46 0.40 11.31%
P/EPS -19.12 -34.33 -274.14 63.22 45.45 19.00 16.09 -
EY -5.23 -2.91 -0.36 1.58 2.20 5.26 6.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.11 1.10 1.12 1.02 0.98 0.86 9.81%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 18/11/04 24/08/04 14/05/04 17/02/04 17/02/04 26/08/03 27/05/03 -
Price 0.83 0.94 1.08 1.03 1.03 1.04 0.83 -
P/RPS 0.43 0.45 0.51 0.44 0.52 0.50 0.40 4.92%
P/EPS -17.44 -31.33 -279.31 59.20 46.82 20.80 16.09 -
EY -5.73 -3.19 -0.36 1.69 2.14 4.81 6.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.01 1.13 1.05 1.05 1.07 0.86 3.06%

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