[CWG] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -3.06%
YoY- 124.54%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 89,598 92,007 87,336 85,203 72,422 72,082 75,840 2.81%
PBT -685 -811 -1,354 2,889 1,693 6,103 5,446 -
Tax -17 112 108 -830 -776 -623 -1,253 -51.14%
NP -702 -699 -1,246 2,059 917 5,480 4,193 -
-
NP to SH -657 -630 -1,246 2,059 917 5,480 4,193 -
-
Tax Rate - - - 28.73% 45.84% 10.21% 23.01% -
Total Cost 90,300 92,706 88,582 83,144 71,505 66,602 71,647 3.92%
-
Net Worth 42,536 43,331 38,625 39,944 37,908 38,905 32,991 4.32%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 42,536 43,331 38,625 39,944 37,908 38,905 32,991 4.32%
NOSH 42,115 42,068 41,533 41,180 40,761 19,550 19,181 13.99%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -0.78% -0.76% -1.43% 2.42% 1.27% 7.60% 5.53% -
ROE -1.54% -1.45% -3.23% 5.15% 2.42% 14.09% 12.71% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 212.74 218.71 210.28 206.90 177.67 368.70 395.39 -9.81%
EPS -1.56 -1.50 -3.00 5.00 2.25 28.03 21.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.03 0.93 0.97 0.93 1.99 1.72 -8.48%
Adjusted Per Share Value based on latest NOSH - 41,238
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 34.15 35.07 33.29 32.47 27.60 27.47 28.91 2.81%
EPS -0.25 -0.24 -0.47 0.78 0.35 2.09 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1621 0.1652 0.1472 0.1522 0.1445 0.1483 0.1257 4.32%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.50 0.76 1.03 0.95 1.10 1.64 2.90 -
P/RPS 0.24 0.35 0.49 0.46 0.62 0.44 0.73 -16.91%
P/EPS -32.05 -50.75 -34.33 19.00 48.90 5.85 13.27 -
EY -3.12 -1.97 -2.91 5.26 2.05 17.09 7.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.74 1.11 0.98 1.18 0.82 1.69 -18.36%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 24/08/04 26/08/03 26/08/02 28/08/01 28/08/00 -
Price 0.52 0.69 0.94 1.04 1.05 1.82 2.60 -
P/RPS 0.24 0.32 0.45 0.50 0.59 0.49 0.66 -15.50%
P/EPS -33.33 -46.08 -31.33 20.80 46.67 6.49 11.89 -
EY -3.00 -2.17 -3.19 4.81 2.14 15.40 8.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 1.01 1.07 1.13 0.91 1.51 -16.54%

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