[CWG] QoQ 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- 98.58%
YoY- 52.84%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
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 15,722 19,218 13,509 23,745 15,611 18,254 14,887 3.70%
PBT 611 1,666 927 2,376 1,134 1,528 1,030 -29.37%
Tax 71 -210 -56 -279 -78 -368 -251 -
NP 682 1,456 871 2,097 1,056 1,160 779 -8.47%
-
NP to SH 682 1,456 871 2,097 1,056 1,160 779 -8.47%
-
Tax Rate -11.62% 12.61% 6.04% 11.74% 6.88% 24.08% 24.37% -
Total Cost 15,040 17,762 12,638 21,648 14,555 17,094 14,108 4.35%
-
Net Worth 39,195 38,891 37,300 36,350 34,158 32,978 32,267 13.83%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 293 - - - 575 - -
Div Payout % - 20.13% - - - 49.59% - -
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 38,891 37,300 36,350 34,158 32,978 32,267 13.83%
NOSH 19,597 19,543 19,529 19,543 19,519 19,173 19,093 1.75%
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% 7.58% 6.45% 8.83% 6.76% 6.35% 5.23% -
ROE 1.74% 3.74% 2.34% 5.77% 3.09% 3.52% 2.41% -
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 80.22 98.33 69.17 121.50 79.98 95.20 77.97 1.91%
EPS 3.48 7.45 4.46 10.73 5.41 6.05 4.08 -10.05%
DPS 0.00 1.50 0.00 0.00 0.00 3.00 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 5.99 7.32 5.15 9.05 5.95 6.96 5.67 3.72%
EPS 0.26 0.55 0.33 0.80 0.40 0.44 0.30 -9.09%
DPS 0.00 0.11 0.00 0.00 0.00 0.22 0.00 -
NAPS 0.1494 0.1482 0.1422 0.1385 0.1302 0.1257 0.123 13.82%
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 2.27 1.67 2.26 1.48 2.65 3.05 4.90 -40.10%
P/EPS 52.30 22.01 34.98 16.78 39.19 47.93 93.63 -32.15%
EY 1.91 4.54 2.86 5.96 2.55 2.09 1.07 47.10%
DY 0.00 0.91 0.00 0.00 0.00 1.03 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 2.62 1.85 2.41 1.56 2.50 2.73 4.46 -29.83%
P/EPS 60.34 24.43 37.44 17.71 36.97 42.98 85.29 -20.58%
EY 1.66 4.09 2.67 5.65 2.71 2.33 1.17 26.23%
DY 0.00 0.82 0.00 0.00 0.00 1.15 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