[CWG] QoQ Quarter Result on 31-Dec-2001 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
06-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 19.65%
YoY- -61.09%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 19,145 18,755 12,860 25,085 15,722 19,218 13,509 26.14%
PBT 623 889 -443 636 611 1,666 927 -23.25%
Tax -166 -1,029 443 180 71 -210 -56 106.21%
NP 457 -140 0 816 682 1,456 871 -34.92%
-
NP to SH 457 -140 -441 816 682 1,456 871 -34.92%
-
Tax Rate 26.65% 115.75% - -28.30% -11.62% 12.61% 6.04% -
Total Cost 18,688 18,895 12,860 24,269 15,040 17,762 12,638 29.76%
-
Net Worth 39,112 37,858 38,435 40,108 39,195 38,891 37,300 3.20%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - 293 - -
Div Payout % - - - - - 20.13% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 39,112 37,858 38,435 40,108 39,195 38,891 37,300 3.20%
NOSH 41,171 40,708 40,458 19,757 19,597 19,543 19,529 64.34%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.39% -0.75% 0.00% 3.25% 4.34% 7.58% 6.45% -
ROE 1.17% -0.37% -1.15% 2.03% 1.74% 3.74% 2.34% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 46.50 46.07 31.79 126.96 80.22 98.33 69.17 -23.24%
EPS 1.11 -0.34 -1.09 4.13 3.48 7.45 4.46 -60.40%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.95 0.93 0.95 2.03 2.00 1.99 1.91 -37.19%
Adjusted Per Share Value based on latest NOSH - 19,757
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 7.30 7.15 4.90 9.56 5.99 7.32 5.15 26.15%
EPS 0.17 -0.05 -0.17 0.31 0.26 0.55 0.33 -35.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.11 0.00 -
NAPS 0.1491 0.1443 0.1465 0.1529 0.1494 0.1482 0.1422 3.20%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.00 1.10 1.16 2.23 1.82 1.64 1.56 -
P/RPS 2.15 2.39 3.65 1.76 2.27 1.67 2.26 -3.26%
P/EPS 90.09 -319.85 -106.42 54.00 52.30 22.01 34.98 87.78%
EY 1.11 -0.31 -0.94 1.85 1.91 4.54 2.86 -46.76%
DY 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
P/NAPS 1.05 1.18 1.22 1.10 0.91 0.82 0.82 17.90%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 26/08/02 13/05/02 06/02/02 02/11/01 28/08/01 08/05/01 -
Price 0.94 1.05 1.19 1.32 2.10 1.82 1.67 -
P/RPS 2.02 2.28 3.74 1.04 2.62 1.85 2.41 -11.09%
P/EPS 84.68 -305.31 -109.17 31.96 60.34 24.43 37.44 72.21%
EY 1.18 -0.33 -0.92 3.13 1.66 4.09 2.67 -41.95%
DY 0.00 0.00 0.00 0.00 0.00 0.82 0.00 -
P/NAPS 0.99 1.13 1.25 0.65 1.05 0.91 0.87 8.98%

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