[CWG] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 59.29%
YoY- -69.2%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 20,446 87,336 65,671 48,081 20,203 85,203 63,629 -52.98%
PBT -645 -1,354 37 649 308 2,889 2,088 -
Tax 143 108 -156 -289 -82 -830 -495 -
NP -502 -1,246 -119 360 226 2,059 1,593 -
-
NP to SH -502 -1,246 -119 360 226 2,059 1,593 -
-
Tax Rate - - 421.62% 44.53% 26.62% 28.73% 23.71% -
Total Cost 20,948 88,582 65,790 47,721 19,977 83,144 62,036 -51.41%
-
Net Worth 38,810 38,625 39,393 40,551 40,269 39,944 39,516 -1.19%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 38,810 38,625 39,393 40,551 40,269 39,944 39,516 -1.19%
NOSH 42,184 41,533 41,034 41,379 41,090 41,180 41,162 1.64%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -2.46% -1.43% -0.18% 0.75% 1.12% 2.42% 2.50% -
ROE -1.29% -3.23% -0.30% 0.89% 0.56% 5.15% 4.03% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 48.47 210.28 160.04 116.20 49.17 206.90 154.58 -53.74%
EPS -1.19 -3.00 -0.29 0.87 0.55 5.00 3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.93 0.96 0.98 0.98 0.97 0.96 -2.78%
Adjusted Per Share Value based on latest NOSH - 41,875
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.46 53.21 40.01 29.29 12.31 51.91 38.76 -52.97%
EPS -0.31 -0.76 -0.07 0.22 0.14 1.25 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2364 0.2353 0.24 0.247 0.2453 0.2433 0.2407 -1.19%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.91 1.03 1.06 1.10 1.00 0.95 0.83 -
P/RPS 1.88 0.49 0.66 0.95 2.03 0.46 0.54 129.18%
P/EPS -76.47 -34.33 -365.52 126.44 181.82 19.00 21.45 -
EY -1.31 -2.91 -0.27 0.79 0.55 5.26 4.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.11 1.10 1.12 1.02 0.98 0.86 9.81%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 18/11/04 24/08/04 14/05/04 17/02/04 17/02/04 26/08/03 27/05/03 -
Price 0.83 0.94 1.08 1.03 1.03 1.04 0.83 -
P/RPS 1.71 0.45 0.67 0.89 2.09 0.50 0.54 115.19%
P/EPS -69.75 -31.33 -372.41 118.39 187.27 20.80 21.45 -
EY -1.43 -3.19 -0.27 0.84 0.53 4.81 4.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.01 1.13 1.05 1.05 1.07 0.86 3.06%

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