[CWG] YoY Annualized 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- -122.04%
YoY- -107.47%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 95,537 87,900 94,061 87,561 84,838 71,556 70,485 5.19%
PBT 486 -1,714 -1,312 49 2,784 1,072 5,916 -34.05%
Tax -32 385 212 -207 -660 337 -550 -37.73%
NP 454 -1,329 -1,100 -158 2,124 1,409 5,365 -33.72%
-
NP to SH 476 -1,154 -1,100 -158 2,124 1,409 5,365 -33.20%
-
Tax Rate 6.58% - - 422.45% 23.71% -31.44% 9.30% -
Total Cost 95,082 89,229 95,161 87,719 82,714 70,146 65,120 6.50%
-
Net Worth 41,973 42,459 38,303 39,392 39,516 38,621 37,328 1.97%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 41,973 42,459 38,303 39,392 39,516 38,621 37,328 1.97%
NOSH 41,973 42,038 42,091 41,034 41,162 40,653 19,543 13.58%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.48% -1.51% -1.17% -0.18% 2.50% 1.97% 7.61% -
ROE 1.13% -2.72% -2.87% -0.40% 5.38% 3.65% 14.37% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 227.61 209.09 223.47 213.39 206.11 176.01 360.66 -7.38%
EPS 1.13 -2.75 -2.61 -0.39 5.16 3.47 27.45 -41.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 0.91 0.96 0.96 0.95 1.91 -10.21%
Adjusted Per Share Value based on latest NOSH - 41,293
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 36.41 33.50 35.85 33.37 32.34 27.27 26.86 5.19%
EPS 0.18 -0.44 -0.42 -0.06 0.81 0.54 2.04 -33.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.1618 0.146 0.1501 0.1506 0.1472 0.1423 1.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.50 0.57 0.76 1.06 0.83 1.16 1.56 -
P/RPS 0.22 0.27 0.34 0.50 0.40 0.66 0.43 -10.56%
P/EPS 44.09 -20.75 -29.08 -274.14 16.09 33.46 5.68 40.69%
EY 2.27 -4.82 -3.44 -0.36 6.22 2.99 17.60 -28.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.84 1.10 0.86 1.22 0.82 -7.91%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 16/05/07 15/06/06 11/05/05 14/05/04 27/05/03 13/05/02 08/05/01 -
Price 0.53 0.50 0.75 1.08 0.83 1.19 1.67 -
P/RPS 0.23 0.24 0.34 0.51 0.40 0.68 0.46 -10.90%
P/EPS 46.74 -18.20 -28.70 -279.31 16.09 34.33 6.08 40.46%
EY 2.14 -5.49 -3.48 -0.36 6.22 2.91 16.44 -28.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.82 1.13 0.86 1.25 0.87 -7.92%

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