[CWG] QoQ 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- 426.43%
YoY- -32.99%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 21,574 18,135 26,349 19,145 18,755 12,860 25,085 -9.58%
PBT 801 558 907 623 889 -443 636 16.67%
Tax -335 -134 -195 -166 -1,029 443 180 -
NP 466 424 712 457 -140 0 816 -31.23%
-
NP to SH 466 424 712 457 -140 -441 816 -31.23%
-
Tax Rate 41.82% 24.01% 21.50% 26.65% 115.75% - -28.30% -
Total Cost 21,108 17,711 25,637 18,688 18,895 12,860 24,269 -8.90%
-
Net Worth 40,001 39,518 39,509 39,112 37,858 38,435 40,108 -0.17%
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 40,001 39,518 39,509 39,112 37,858 38,435 40,108 -0.17%
NOSH 41,238 41,165 41,156 41,171 40,708 40,458 19,757 63.54%
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 2.16% 2.34% 2.70% 2.39% -0.75% 0.00% 3.25% -
ROE 1.16% 1.07% 1.80% 1.17% -0.37% -1.15% 2.03% -
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 52.31 44.05 64.02 46.50 46.07 31.79 126.96 -44.71%
EPS 1.13 1.03 1.73 1.11 -0.34 -1.09 4.13 -57.95%
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 8.22 6.91 10.04 7.30 7.15 4.90 9.56 -9.60%
EPS 0.18 0.16 0.27 0.17 -0.05 -0.17 0.31 -30.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1525 0.1506 0.1506 0.1491 0.1443 0.1465 0.1529 -0.17%
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 1.82 1.88 1.47 2.15 2.39 3.65 1.76 2.26%
P/EPS 84.07 80.58 54.34 90.09 -319.85 -106.42 54.00 34.43%
EY 1.19 1.24 1.84 1.11 -0.31 -0.94 1.85 -25.54%
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 1.99 1.88 1.42 2.02 2.28 3.74 1.04 54.31%
P/EPS 92.04 80.58 52.60 84.68 -305.31 -109.17 31.96 102.80%
EY 1.09 1.24 1.90 1.18 -0.33 -0.92 3.13 -50.59%
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