[CWG] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
13-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -154.04%
YoY- -150.63%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 26,349 19,145 18,755 12,860 25,085 15,722 19,218 23.34%
PBT 907 623 889 -443 636 611 1,666 -33.25%
Tax -195 -166 -1,029 443 180 71 -210 -4.80%
NP 712 457 -140 0 816 682 1,456 -37.84%
-
NP to SH 712 457 -140 -441 816 682 1,456 -37.84%
-
Tax Rate 21.50% 26.65% 115.75% - -28.30% -11.62% 12.61% -
Total Cost 25,637 18,688 18,895 12,860 24,269 15,040 17,762 27.63%
-
Net Worth 39,509 39,112 37,858 38,435 40,108 39,195 38,891 1.05%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - 293 -
Div Payout % - - - - - - 20.13% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 39,509 39,112 37,858 38,435 40,108 39,195 38,891 1.05%
NOSH 41,156 41,171 40,708 40,458 19,757 19,597 19,543 64.07%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.70% 2.39% -0.75% 0.00% 3.25% 4.34% 7.58% -
ROE 1.80% 1.17% -0.37% -1.15% 2.03% 1.74% 3.74% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 64.02 46.50 46.07 31.79 126.96 80.22 98.33 -24.82%
EPS 1.73 1.11 -0.34 -1.09 4.13 3.48 7.45 -62.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.96 0.95 0.93 0.95 2.03 2.00 1.99 -38.40%
Adjusted Per Share Value based on latest NOSH - 40,458
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 10.04 7.30 7.15 4.90 9.56 5.99 7.32 23.37%
EPS 0.27 0.17 -0.05 -0.17 0.31 0.26 0.55 -37.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.11 -
NAPS 0.1506 0.1491 0.1443 0.1465 0.1529 0.1494 0.1482 1.07%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.94 1.00 1.10 1.16 2.23 1.82 1.64 -
P/RPS 1.47 2.15 2.39 3.65 1.76 2.27 1.67 -8.13%
P/EPS 54.34 90.09 -319.85 -106.42 54.00 52.30 22.01 82.36%
EY 1.84 1.11 -0.31 -0.94 1.85 1.91 4.54 -45.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
P/NAPS 0.98 1.05 1.18 1.22 1.10 0.91 0.82 12.58%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 26/11/02 26/08/02 13/05/02 06/02/02 02/11/01 28/08/01 -
Price 0.91 0.94 1.05 1.19 1.32 2.10 1.82 -
P/RPS 1.42 2.02 2.28 3.74 1.04 2.62 1.85 -16.12%
P/EPS 52.60 84.68 -305.31 -109.17 31.96 60.34 24.43 66.50%
EY 1.90 1.18 -0.33 -0.92 3.13 1.66 4.09 -39.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.82 -
P/NAPS 0.95 0.99 1.13 1.25 0.65 1.05 0.91 2.90%

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