[CWG] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -15.03%
YoY- -84.63%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 86,261 85,203 82,384 77,109 75,845 72,422 72,885 11.87%
PBT 2,574 2,889 2,977 1,976 1,705 1,693 2,470 2.78%
Tax -746 -830 -1,524 -1,388 -1,013 -776 43 -
NP 1,828 2,059 1,453 588 692 917 2,513 -19.10%
-
NP to SH 1,828 2,059 1,453 588 692 917 2,513 -19.10%
-
Tax Rate 28.98% 28.73% 51.19% 70.24% 59.41% 45.84% -1.74% -
Total Cost 84,433 83,144 80,931 76,521 75,153 71,505 70,372 12.89%
-
Net Worth 40,269 40,001 39,518 39,509 39,112 37,858 38,435 3.15%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 40,269 40,001 39,518 39,509 39,112 37,858 38,435 3.15%
NOSH 41,090 41,238 41,165 41,156 41,171 40,708 40,458 1.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.12% 2.42% 1.76% 0.76% 0.91% 1.27% 3.45% -
ROE 4.54% 5.15% 3.68% 1.49% 1.77% 2.42% 6.54% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 209.93 206.61 200.13 187.36 184.22 177.90 180.15 10.72%
EPS 4.45 4.99 3.53 1.43 1.68 2.25 6.21 -19.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.96 0.96 0.95 0.93 0.95 2.09%
Adjusted Per Share Value based on latest NOSH - 41,156
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 32.88 32.47 31.40 29.39 28.91 27.60 27.78 11.88%
EPS 0.70 0.78 0.55 0.22 0.26 0.35 0.96 -18.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1535 0.1525 0.1506 0.1506 0.1491 0.1443 0.1465 3.15%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.95 0.83 0.94 1.00 1.10 1.16 -
P/RPS 0.48 0.46 0.41 0.50 0.54 0.62 0.64 -17.43%
P/EPS 22.48 19.03 23.51 65.79 59.50 48.83 18.68 13.12%
EY 4.45 5.26 4.25 1.52 1.68 2.05 5.35 -11.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.98 0.86 0.98 1.05 1.18 1.22 -11.24%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/02/04 26/08/03 27/05/03 25/02/03 26/11/02 26/08/02 13/05/02 -
Price 1.03 1.04 0.83 0.91 0.94 1.05 1.19 -
P/RPS 0.49 0.50 0.41 0.49 0.51 0.59 0.66 -17.99%
P/EPS 23.15 20.83 23.51 63.69 55.93 46.61 19.16 13.42%
EY 4.32 4.80 4.25 1.57 1.79 2.15 5.22 -11.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.07 0.86 0.95 0.99 1.13 1.25 -10.96%

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