[CWG] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -50.16%
YoY- -32.99%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 85,203 63,629 45,494 19,145 72,422 53,667 40,807 63.58%
PBT 2,889 2,088 1,530 623 1,693 804 1,247 75.35%
Tax -830 -495 -361 -166 -776 253 251 -
NP 2,059 1,593 1,169 457 917 1,057 1,498 23.69%
-
NP to SH 2,059 1,593 1,169 457 917 1,057 1,498 23.69%
-
Tax Rate 28.73% 23.71% 23.59% 26.65% 45.84% -31.47% -20.13% -
Total Cost 83,144 62,036 44,325 18,688 71,505 52,610 39,309 65.00%
-
Net Worth 39,944 39,516 39,515 39,112 37,908 38,621 40,117 -0.28%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 39,944 39,516 39,515 39,112 37,908 38,621 40,117 -0.28%
NOSH 41,180 41,162 41,161 41,171 40,761 40,653 19,762 63.36%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.42% 2.50% 2.57% 2.39% 1.27% 1.97% 3.67% -
ROE 5.15% 4.03% 2.96% 1.17% 2.42% 2.74% 3.73% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 206.90 154.58 110.52 46.50 177.67 132.01 206.49 0.13%
EPS 5.00 3.87 2.84 1.11 2.25 2.60 7.58 -24.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.96 0.95 0.93 0.95 2.03 -38.96%
Adjusted Per Share Value based on latest NOSH - 41,171
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 32.47 24.25 17.34 7.30 27.60 20.45 15.55 63.58%
EPS 0.78 0.61 0.45 0.17 0.35 0.40 0.57 23.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1522 0.1506 0.1506 0.1491 0.1445 0.1472 0.1529 -0.30%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.95 0.83 0.94 1.00 1.10 1.16 2.23 -
P/RPS 0.46 0.54 0.85 2.15 0.62 0.88 1.08 -43.47%
P/EPS 19.00 21.45 33.10 90.09 48.90 44.62 29.42 -25.34%
EY 5.26 4.66 3.02 1.11 2.05 2.24 3.40 33.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.86 0.98 1.05 1.18 1.22 1.10 -7.43%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 27/05/03 25/02/03 26/11/02 26/08/02 13/05/02 06/02/02 -
Price 1.04 0.83 0.91 0.94 1.05 1.19 1.32 -
P/RPS 0.50 0.54 0.82 2.02 0.59 0.90 0.64 -15.21%
P/EPS 20.80 21.45 32.04 84.68 46.67 45.77 17.41 12.62%
EY 4.81 4.66 3.12 1.18 2.14 2.18 5.74 -11.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.86 0.95 0.99 1.13 1.25 0.65 39.54%

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