[CWG] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -34.93%
YoY- -83.27%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 84,838 90,988 76,580 72,422 71,556 81,614 62,888 22.11%
PBT 2,784 3,060 2,492 1,693 1,072 2,494 2,444 9.08%
Tax -660 -722 -664 -776 337 502 284 -
NP 2,124 2,338 1,828 917 1,409 2,996 2,728 -15.37%
-
NP to SH 2,124 2,338 1,828 917 1,409 2,996 2,728 -15.37%
-
Tax Rate 23.71% 23.59% 26.65% 45.84% -31.44% -20.13% -11.62% -
Total Cost 82,714 88,650 74,752 71,505 70,146 78,618 60,160 23.67%
-
Net Worth 39,516 39,515 39,112 37,908 38,621 40,117 39,195 0.54%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 39,516 39,515 39,112 37,908 38,621 40,117 39,195 0.54%
NOSH 41,162 41,161 41,171 40,761 40,653 19,762 19,597 64.08%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.50% 2.57% 2.39% 1.27% 1.97% 3.67% 4.34% -
ROE 5.38% 5.92% 4.67% 2.42% 3.65% 7.47% 6.96% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 206.11 221.05 186.00 177.67 176.01 412.97 320.89 -25.57%
EPS 5.16 5.68 4.44 2.25 3.47 15.16 13.92 -48.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.96 0.95 0.93 0.95 2.03 2.00 -38.72%
Adjusted Per Share Value based on latest NOSH - 40,708
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 51.68 55.43 46.65 44.12 43.59 49.72 38.31 22.11%
EPS 1.29 1.42 1.11 0.56 0.86 1.83 1.66 -15.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2407 0.2407 0.2383 0.2309 0.2353 0.2444 0.2388 0.53%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.83 0.94 1.00 1.10 1.16 2.23 1.82 -
P/RPS 0.40 0.43 0.54 0.62 0.66 0.54 0.57 -21.04%
P/EPS 16.09 16.55 22.52 48.90 33.46 14.71 13.07 14.87%
EY 6.22 6.04 4.44 2.05 2.99 6.80 7.65 -12.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.98 1.05 1.18 1.22 1.10 0.91 -3.70%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 25/02/03 26/11/02 26/08/02 13/05/02 06/02/02 02/11/01 -
Price 0.83 0.91 0.94 1.05 1.19 1.32 2.10 -
P/RPS 0.40 0.41 0.51 0.59 0.68 0.32 0.65 -27.67%
P/EPS 16.09 16.02 21.17 46.67 34.33 8.71 15.09 4.37%
EY 6.22 6.24 4.72 2.14 2.91 11.48 6.63 -4.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.95 0.99 1.13 1.25 0.65 1.05 -12.47%

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