[CWG] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -133.06%
YoY- -107.47%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 50,818 20,446 87,336 65,671 48,081 20,203 85,203 -29.03%
PBT -499 -645 -1,354 37 649 308 2,889 -
Tax 125 143 108 -156 -289 -82 -830 -
NP -374 -502 -1,246 -119 360 226 2,059 -
-
NP to SH -374 -502 -1,246 -119 360 226 2,059 -
-
Tax Rate - - - 421.62% 44.53% 26.62% 28.73% -
Total Cost 51,192 20,948 88,582 65,790 47,721 19,977 83,144 -27.51%
-
Net Worth 38,660 38,810 38,625 39,393 40,551 40,269 39,944 -2.14%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 38,660 38,810 38,625 39,393 40,551 40,269 39,944 -2.14%
NOSH 42,022 42,184 41,533 41,034 41,379 41,090 41,180 1.35%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -0.74% -2.46% -1.43% -0.18% 0.75% 1.12% 2.42% -
ROE -0.97% -1.29% -3.23% -0.30% 0.89% 0.56% 5.15% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 120.93 48.47 210.28 160.04 116.20 49.17 206.90 -29.97%
EPS -0.89 -1.19 -3.00 -0.29 0.87 0.55 5.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.93 0.96 0.98 0.98 0.97 -3.45%
Adjusted Per Share Value based on latest NOSH - 41,293
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 19.37 7.79 33.29 25.03 18.33 7.70 32.47 -29.02%
EPS -0.14 -0.19 -0.47 -0.05 0.14 0.09 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1474 0.1479 0.1472 0.1501 0.1546 0.1535 0.1522 -2.10%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.84 0.91 1.03 1.06 1.10 1.00 0.95 -
P/RPS 0.69 1.88 0.49 0.66 0.95 2.03 0.46 30.87%
P/EPS -94.38 -76.47 -34.33 -365.52 126.44 181.82 19.00 -
EY -1.06 -1.31 -2.91 -0.27 0.79 0.55 5.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 1.11 1.10 1.12 1.02 0.98 -4.79%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 16/02/05 18/11/04 24/08/04 14/05/04 17/02/04 17/02/04 26/08/03 -
Price 0.77 0.83 0.94 1.08 1.03 1.03 1.04 -
P/RPS 0.64 1.71 0.45 0.67 0.89 2.09 0.50 17.80%
P/EPS -86.52 -69.75 -31.33 -372.41 118.39 187.27 20.80 -
EY -1.16 -1.43 -3.19 -0.27 0.84 0.53 4.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.90 1.01 1.13 1.05 1.05 1.07 -14.83%

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