[CWG] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
13-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -52.96%
YoY- -73.73%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 90,988 76,580 72,422 71,556 81,614 62,888 72,082 16.74%
PBT 3,060 2,492 1,693 1,072 2,494 2,444 6,103 -36.80%
Tax -722 -664 -776 337 502 284 -623 10.30%
NP 2,338 1,828 917 1,409 2,996 2,728 5,480 -43.23%
-
NP to SH 2,338 1,828 917 1,409 2,996 2,728 5,480 -43.23%
-
Tax Rate 23.59% 26.65% 45.84% -31.44% -20.13% -11.62% 10.21% -
Total Cost 88,650 74,752 71,505 70,146 78,618 60,160 66,602 20.93%
-
Net Worth 39,515 39,112 37,908 38,621 40,117 39,195 38,905 1.03%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 39,515 39,112 37,908 38,621 40,117 39,195 38,905 1.03%
NOSH 41,161 41,171 40,761 40,653 19,762 19,597 19,550 64.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.57% 2.39% 1.27% 1.97% 3.67% 4.34% 7.60% -
ROE 5.92% 4.67% 2.42% 3.65% 7.47% 6.96% 14.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 221.05 186.00 177.67 176.01 412.97 320.89 368.70 -28.83%
EPS 5.68 4.44 2.25 3.47 15.16 13.92 28.03 -65.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.95 0.93 0.95 2.03 2.00 1.99 -38.40%
Adjusted Per Share Value based on latest NOSH - 40,458
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 34.68 29.19 27.60 27.27 31.11 23.97 27.47 16.76%
EPS 0.89 0.70 0.35 0.54 1.14 1.04 2.09 -43.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1506 0.1491 0.1445 0.1472 0.1529 0.1494 0.1483 1.02%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.94 1.00 1.10 1.16 2.23 1.82 1.64 -
P/RPS 0.43 0.54 0.62 0.66 0.54 0.57 0.44 -1.51%
P/EPS 16.55 22.52 48.90 33.46 14.71 13.07 5.85 99.65%
EY 6.04 4.44 2.05 2.99 6.80 7.65 17.09 -49.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.05 1.18 1.22 1.10 0.91 0.82 12.58%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 26/11/02 26/08/02 13/05/02 06/02/02 02/11/01 28/08/01 -
Price 0.91 0.94 1.05 1.19 1.32 2.10 1.82 -
P/RPS 0.41 0.51 0.59 0.68 0.32 0.65 0.49 -11.17%
P/EPS 16.02 21.17 46.67 34.33 8.71 15.09 6.49 82.34%
EY 6.24 4.72 2.14 2.91 11.48 6.63 15.40 -45.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 1.13 1.25 0.65 1.05 0.91 2.90%

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