[CWG] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -40.45%
YoY- 196.15%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 27,878 20,203 21,574 18,135 26,349 19,145 18,755 30.15%
PBT 341 308 801 558 907 623 889 -47.11%
Tax -207 -82 -335 -134 -195 -166 -1,029 -65.56%
NP 134 226 466 424 712 457 -140 -
-
NP to SH 134 226 466 424 712 457 -140 -
-
Tax Rate 60.70% 26.62% 41.82% 24.01% 21.50% 26.65% 115.75% -
Total Cost 27,744 19,977 21,108 17,711 25,637 18,688 18,895 29.09%
-
Net Worth 41,037 40,269 40,001 39,518 39,509 39,112 37,858 5.50%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 41,037 40,269 40,001 39,518 39,509 39,112 37,858 5.50%
NOSH 41,875 41,090 41,238 41,165 41,156 41,171 40,708 1.89%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.48% 1.12% 2.16% 2.34% 2.70% 2.39% -0.75% -
ROE 0.33% 0.56% 1.16% 1.07% 1.80% 1.17% -0.37% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 66.57 49.17 52.31 44.05 64.02 46.50 46.07 27.72%
EPS 0.32 0.55 1.13 1.03 1.73 1.11 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.97 0.96 0.96 0.95 0.93 3.54%
Adjusted Per Share Value based on latest NOSH - 41,165
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.63 7.70 8.22 6.91 10.04 7.30 7.15 30.16%
EPS 0.05 0.09 0.18 0.16 0.27 0.17 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1564 0.1535 0.1525 0.1506 0.1506 0.1491 0.1443 5.49%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.10 1.00 0.95 0.83 0.94 1.00 1.10 -
P/RPS 1.65 2.03 1.82 1.88 1.47 2.15 2.39 -21.83%
P/EPS 343.75 181.82 84.07 80.58 54.34 90.09 -319.85 -
EY 0.29 0.55 1.19 1.24 1.84 1.11 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.02 0.98 0.86 0.98 1.05 1.18 -3.41%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 17/02/04 26/08/03 27/05/03 25/02/03 26/11/02 26/08/02 -
Price 1.03 1.03 1.04 0.83 0.91 0.94 1.05 -
P/RPS 1.55 2.09 1.99 1.88 1.42 2.02 2.28 -22.63%
P/EPS 321.88 187.27 92.04 80.58 52.60 84.68 -305.31 -
EY 0.31 0.53 1.09 1.24 1.90 1.18 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.05 1.07 0.86 0.95 0.99 1.13 -4.76%

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