[CWG] YoY Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 36.27%
YoY- 50.71%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 65,925 70,546 65,671 63,629 53,667 52,864 57,585 2.27%
PBT -1,286 -984 37 2,088 804 4,437 3,918 -
Tax 289 159 -156 -495 253 -413 -885 -
NP -997 -825 -119 1,593 1,057 4,024 3,033 -
-
NP to SH -866 -825 -119 1,593 1,057 4,024 3,033 -
-
Tax Rate - - 421.62% 23.71% -31.47% 9.31% 22.59% -
Total Cost 66,922 71,371 65,790 62,036 52,610 48,840 54,552 3.46%
-
Net Worth 42,459 38,303 39,393 39,516 38,621 37,328 32,237 4.69%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 42,459 38,303 39,393 39,516 38,621 37,328 32,237 4.69%
NOSH 42,038 42,091 41,034 41,162 40,653 19,543 19,075 14.06%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -1.51% -1.17% -0.18% 2.50% 1.97% 7.61% 5.27% -
ROE -2.04% -2.15% -0.30% 4.03% 2.74% 10.78% 9.41% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 156.82 167.60 160.04 154.58 132.01 270.49 301.88 -10.33%
EPS -2.06 -1.96 -0.29 3.87 2.60 20.59 15.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.91 0.96 0.96 0.95 1.91 1.69 -8.21%
Adjusted Per Share Value based on latest NOSH - 41,165
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 25.13 26.89 25.03 24.25 20.45 20.15 21.95 2.27%
EPS -0.33 -0.31 -0.05 0.61 0.40 1.53 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1618 0.146 0.1501 0.1506 0.1472 0.1423 0.1229 4.68%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.57 0.76 1.06 0.83 1.16 1.56 3.82 -
P/RPS 0.36 0.45 0.66 0.54 0.88 0.58 1.27 -18.94%
P/EPS -27.67 -38.78 -365.52 21.45 44.62 7.58 24.03 -
EY -3.61 -2.58 -0.27 4.66 2.24 13.20 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.84 1.10 0.86 1.22 0.82 2.26 -20.73%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 15/06/06 11/05/05 14/05/04 27/05/03 13/05/02 08/05/01 28/04/00 -
Price 0.50 0.75 1.08 0.83 1.19 1.67 3.48 -
P/RPS 0.32 0.45 0.67 0.54 0.90 0.62 1.15 -19.19%
P/EPS -24.27 -38.27 -372.41 21.45 45.77 8.11 21.89 -
EY -4.12 -2.61 -0.27 4.66 2.18 12.33 4.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.82 1.13 0.86 1.25 0.87 2.06 -21.01%

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