[CWG] YoY Cumulative Quarter Result on 31-Dec-2001 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
06-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 119.65%
YoY- -52.49%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 50,818 48,081 45,494 40,807 39,355 42,699 43,057 -0.17%
PBT -499 649 1,530 1,247 3,510 2,888 413 -
Tax 125 -289 -361 251 -357 -634 2 -4.30%
NP -374 360 1,169 1,498 3,153 2,254 415 -
-
NP to SH -374 360 1,169 1,498 3,153 2,254 415 -
-
Tax Rate - 44.53% 23.59% -20.13% 10.17% 21.95% -0.48% -
Total Cost 51,192 47,721 44,325 39,309 36,202 40,445 42,642 -0.19%
-
Net Worth 38,660 40,551 39,515 40,117 36,335 31,685 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 38,660 40,551 39,515 40,117 36,335 31,685 0 -100.00%
NOSH 42,022 41,379 41,161 19,762 19,535 18,973 18,863 -0.84%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin -0.74% 0.75% 2.57% 3.67% 8.01% 5.28% 0.96% -
ROE -0.97% 0.89% 2.96% 3.73% 8.68% 7.11% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 120.93 116.20 110.52 206.49 201.46 225.05 228.25 0.67%
EPS -0.89 0.87 2.84 7.58 16.14 11.88 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.98 0.96 2.03 1.86 1.67 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,757
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 19.37 18.33 17.34 15.55 15.00 16.27 16.41 -0.17%
EPS -0.14 0.14 0.45 0.57 1.20 0.86 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1474 0.1546 0.1506 0.1529 0.1385 0.1208 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.84 1.10 0.94 2.23 1.80 0.00 0.00 -
P/RPS 0.69 0.95 0.85 1.08 0.89 0.00 0.00 -100.00%
P/EPS -94.38 126.44 33.10 29.42 11.15 0.00 0.00 -100.00%
EY -1.06 0.79 3.02 3.40 8.97 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.12 0.98 1.10 0.97 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 16/02/05 17/02/04 25/02/03 06/02/02 15/02/01 15/02/00 - -
Price 0.77 1.03 0.91 1.32 1.90 3.90 0.00 -
P/RPS 0.64 0.89 0.82 0.64 0.94 1.73 0.00 -100.00%
P/EPS -86.52 118.39 32.04 17.41 11.77 32.83 0.00 -100.00%
EY -1.16 0.84 3.12 5.74 8.49 3.05 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.05 0.95 0.65 1.02 2.34 0.00 -100.00%

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