[CWG] QoQ Annualized 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- -9.15%
YoY- 50.71%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 96,162 80,812 85,203 84,838 90,988 76,580 72,422 20.74%
PBT 1,298 1,232 2,889 2,784 3,060 2,492 1,693 -16.19%
Tax -578 -328 -830 -660 -722 -664 -776 -17.78%
NP 720 904 2,059 2,124 2,338 1,828 917 -14.85%
-
NP to SH 720 904 2,059 2,124 2,338 1,828 917 -14.85%
-
Tax Rate 44.53% 26.62% 28.73% 23.71% 23.59% 26.65% 45.84% -
Total Cost 95,442 79,908 83,144 82,714 88,650 74,752 71,505 21.16%
-
Net Worth 40,551 40,269 39,944 39,516 39,515 39,112 37,908 4.58%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 40,551 40,269 39,944 39,516 39,515 39,112 37,908 4.58%
NOSH 41,379 41,090 41,180 41,162 41,161 41,171 40,761 1.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.75% 1.12% 2.42% 2.50% 2.57% 2.39% 1.27% -
ROE 1.78% 2.24% 5.15% 5.38% 5.92% 4.67% 2.42% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 232.39 196.67 206.90 206.11 221.05 186.00 177.67 19.54%
EPS 1.74 2.20 5.00 5.16 5.68 4.44 2.25 -15.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.97 0.96 0.96 0.95 0.93 3.54%
Adjusted Per Share Value based on latest NOSH - 41,165
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 58.58 49.23 51.91 51.68 55.43 46.65 44.12 20.74%
EPS 0.44 0.55 1.25 1.29 1.42 1.11 0.56 -14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.247 0.2453 0.2433 0.2407 0.2407 0.2383 0.2309 4.58%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.10 1.00 0.95 0.83 0.94 1.00 1.10 -
P/RPS 0.47 0.51 0.46 0.40 0.43 0.54 0.62 -16.81%
P/EPS 63.22 45.45 19.00 16.09 16.55 22.52 48.90 18.62%
EY 1.58 2.20 5.26 6.22 6.04 4.44 2.05 -15.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.02 0.98 0.86 0.98 1.05 1.18 -3.41%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 17/02/04 26/08/03 27/05/03 25/02/03 26/11/02 26/08/02 -
Price 1.03 1.03 1.04 0.83 0.91 0.94 1.05 -
P/RPS 0.44 0.52 0.50 0.40 0.41 0.51 0.59 -17.71%
P/EPS 59.20 46.82 20.80 16.09 16.02 21.17 46.67 17.12%
EY 1.69 2.14 4.81 6.22 6.24 4.72 2.14 -14.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.05 1.07 0.86 0.95 0.99 1.13 -4.76%

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