[CWG] QoQ 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- -457.46%
YoY- -212.97%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 30,372 20,446 21,665 17,590 27,878 20,203 21,574 25.48%
PBT 146 -645 -1,391 -612 341 308 801 -67.68%
Tax -18 143 264 133 -207 -82 -335 -85.63%
NP 128 -502 -1,127 -479 134 226 466 -57.57%
-
NP to SH 128 -502 -1,127 -479 134 226 466 -57.57%
-
Tax Rate 12.33% - - - 60.70% 26.62% 41.82% -
Total Cost 30,244 20,948 22,792 18,069 27,744 19,977 21,108 26.95%
-
Net Worth 39,253 38,810 38,675 39,641 41,037 40,269 40,001 -1.24%
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 39,253 38,810 38,675 39,641 41,037 40,269 40,001 -1.24%
NOSH 42,666 42,184 41,586 41,293 41,875 41,090 41,238 2.28%
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 0.42% -2.46% -5.20% -2.72% 0.48% 1.12% 2.16% -
ROE 0.33% -1.29% -2.91% -1.21% 0.33% 0.56% 1.16% -
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 71.18 48.47 52.10 42.60 66.57 49.17 52.31 22.68%
EPS 0.30 -1.19 -2.71 -1.16 0.32 0.55 1.13 -58.52%
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 11.58 7.79 8.26 6.70 10.63 7.70 8.22 25.53%
EPS 0.05 -0.19 -0.43 -0.18 0.05 0.09 0.18 -57.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1496 0.1479 0.1474 0.1511 0.1564 0.1535 0.1525 -1.26%
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 1.18 1.88 1.98 2.49 1.65 2.03 1.82 -24.99%
P/EPS 280.00 -76.47 -38.01 -91.38 343.75 181.82 84.07 122.20%
EY 0.36 -1.31 -2.63 -1.09 0.29 0.55 1.19 -54.77%
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 1.08 1.71 1.80 2.54 1.55 2.09 1.99 -33.34%
P/EPS 256.67 -69.75 -34.69 -93.10 321.88 187.27 92.04 97.50%
EY 0.39 -1.43 -2.88 -1.07 0.31 0.53 1.09 -49.44%
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