[CWG] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -11.22%
YoY- 164.16%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 87,336 87,245 87,790 86,261 85,203 82,384 77,109 8.66%
PBT -1,354 838 2,008 2,574 2,889 2,977 1,976 -
Tax 108 -491 -758 -746 -830 -1,524 -1,388 -
NP -1,246 347 1,250 1,828 2,059 1,453 588 -
-
NP to SH -1,246 347 1,250 1,828 2,059 1,453 588 -
-
Tax Rate - 58.59% 37.75% 28.98% 28.73% 51.19% 70.24% -
Total Cost 88,582 86,898 86,540 84,433 83,144 80,931 76,521 10.25%
-
Net Worth 38,675 39,641 41,037 40,269 40,001 39,518 39,509 -1.41%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 38,675 39,641 41,037 40,269 40,001 39,518 39,509 -1.41%
NOSH 41,586 41,293 41,875 41,090 41,238 41,165 41,156 0.69%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -1.43% 0.40% 1.42% 2.12% 2.42% 1.76% 0.76% -
ROE -3.22% 0.88% 3.05% 4.54% 5.15% 3.68% 1.49% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 210.01 211.28 209.65 209.93 206.61 200.13 187.36 7.91%
EPS -3.00 0.84 2.99 4.45 4.99 3.53 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.96 0.98 0.98 0.97 0.96 0.96 -2.09%
Adjusted Per Share Value based on latest NOSH - 41,090
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 33.29 33.25 33.46 32.88 32.47 31.40 29.39 8.66%
EPS -0.47 0.13 0.48 0.70 0.78 0.55 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1474 0.1511 0.1564 0.1535 0.1525 0.1506 0.1506 -1.42%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.03 1.06 1.10 1.00 0.95 0.83 0.94 -
P/RPS 0.49 0.50 0.52 0.48 0.46 0.41 0.50 -1.33%
P/EPS -34.38 126.14 36.85 22.48 19.03 23.51 65.79 -
EY -2.91 0.79 2.71 4.45 5.26 4.25 1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.12 1.02 0.98 0.86 0.98 8.66%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 14/05/04 17/02/04 17/02/04 26/08/03 27/05/03 25/02/03 -
Price 0.94 1.08 1.03 1.03 1.04 0.83 0.91 -
P/RPS 0.45 0.51 0.49 0.49 0.50 0.41 0.49 -5.52%
P/EPS -31.37 128.52 34.50 23.15 20.83 23.51 63.69 -
EY -3.19 0.78 2.90 4.32 4.80 4.25 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.13 1.05 1.05 1.07 0.86 0.95 4.17%

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