[CWG] YoY TTM 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- 41.71%
YoY- 124.54%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM 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 72,083 75,840 2.81%
PBT -685 -811 -1,354 2,889 1,693 6,103 5,446 -
Tax -17 144 108 -830 -776 -623 -1,253 -51.14%
NP -702 -667 -1,246 2,059 917 5,480 4,193 -
-
NP to SH -657 -610 -1,246 2,059 917 5,480 4,193 -
-
Tax Rate - - - 28.73% 45.84% 10.21% 23.01% -
Total Cost 90,300 92,674 88,582 83,144 71,505 66,603 71,647 3.92%
-
Net Worth 42,217 38,784 38,675 40,001 37,858 38,891 32,978 4.20%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - 293 575 -
Div Payout % - - - - - 5.35% 13.72% -
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 42,217 38,784 38,675 40,001 37,858 38,891 32,978 4.20%
NOSH 41,800 42,156 41,586 41,238 40,708 19,543 19,173 13.86%
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% -0.72% -1.43% 2.42% 1.27% 7.60% 5.53% -
ROE -1.56% -1.57% -3.22% 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 214.35 218.25 210.01 206.61 177.90 368.83 395.54 -9.70%
EPS -1.57 -1.45 -3.00 4.99 2.25 28.04 21.87 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 3.00 -
NAPS 1.01 0.92 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 -0.23 -0.47 0.78 0.35 2.09 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.11 0.22 -
NAPS 0.1609 0.1478 0.1474 0.1525 0.1443 0.1482 0.1257 4.19%
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 0.23 0.35 0.49 0.46 0.62 0.44 0.73 -17.50%
P/EPS -31.81 -52.52 -34.38 19.03 48.83 5.85 13.26 -
EY -3.14 -1.90 -2.91 5.26 2.05 17.10 7.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.91 1.03 -
P/NAPS 0.50 0.83 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 -33.08 -47.69 -31.37 20.83 46.61 6.49 11.89 -
EY -3.02 -2.10 -3.19 4.80 2.15 15.41 8.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.82 1.15 -
P/NAPS 0.51 0.75 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