[CWG] QoQ Cumulative Quarter Result on 31-Dec-2001 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
06-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 119.65%
YoY- -52.49%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 19,145 72,422 53,667 40,807 15,722 72,082 52,864 -49.16%
PBT 623 1,693 804 1,247 611 6,103 4,437 -72.95%
Tax -166 -776 253 251 71 -623 -413 -45.50%
NP 457 917 1,057 1,498 682 5,480 4,024 -76.51%
-
NP to SH 457 917 1,057 1,498 682 5,480 4,024 -76.51%
-
Tax Rate 26.65% 45.84% -31.47% -20.13% -11.62% 10.21% 9.31% -
Total Cost 18,688 71,505 52,610 39,309 15,040 66,602 48,840 -47.26%
-
Net Worth 39,112 37,908 38,621 40,117 39,195 38,905 37,328 3.15%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 39,112 37,908 38,621 40,117 39,195 38,905 37,328 3.15%
NOSH 41,171 40,761 40,653 19,762 19,597 19,550 19,543 64.26%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.39% 1.27% 1.97% 3.67% 4.34% 7.60% 7.61% -
ROE 1.17% 2.42% 2.74% 3.73% 1.74% 14.09% 10.78% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 46.50 177.67 132.01 206.49 80.22 368.70 270.49 -69.04%
EPS 1.11 2.25 2.60 7.58 3.48 28.03 20.59 -85.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.95 2.03 2.00 1.99 1.91 -37.19%
Adjusted Per Share Value based on latest NOSH - 19,757
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 7.30 27.60 20.45 15.55 5.99 27.47 20.15 -49.14%
EPS 0.17 0.35 0.40 0.57 0.26 2.09 1.53 -76.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1491 0.1445 0.1472 0.1529 0.1494 0.1483 0.1423 3.15%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.00 1.10 1.16 2.23 1.82 1.64 1.56 -
P/RPS 2.15 0.62 0.88 1.08 2.27 0.44 0.58 139.32%
P/EPS 90.09 48.90 44.62 29.42 52.30 5.85 7.58 420.01%
EY 1.11 2.05 2.24 3.40 1.91 17.09 13.20 -80.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.18 1.22 1.10 0.91 0.82 0.82 17.90%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 26/08/02 13/05/02 06/02/02 02/11/01 28/08/01 08/05/01 -
Price 0.94 1.05 1.19 1.32 2.10 1.82 1.67 -
P/RPS 2.02 0.59 0.90 0.64 2.62 0.49 0.62 119.61%
P/EPS 84.68 46.67 45.77 17.41 60.34 6.49 8.11 377.03%
EY 1.18 2.14 2.18 5.74 1.66 15.40 12.33 -79.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.13 1.25 0.65 1.05 0.91 0.87 8.98%

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