[CWG] QoQ TTM Result on 30-Sep-1999 [#1]

Announcement Date
05-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
30-Sep-1999 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 75,840 57,586 42,699 20,735 0 -100.00%
PBT 5,446 3,918 2,888 1,071 0 -100.00%
Tax -1,253 -885 -634 -189 0 -100.00%
NP 4,193 3,033 2,254 882 0 -100.00%
-
NP to SH 4,193 3,033 2,254 882 0 -100.00%
-
Tax Rate 23.01% 22.59% 21.95% 17.65% - -
Total Cost 71,647 54,553 40,445 19,853 0 -100.00%
-
Net Worth 32,978 32,267 31,690 30,158 0 -100.00%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 575 - - - - -100.00%
Div Payout % 13.72% - - - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 32,978 32,267 31,690 30,158 0 -100.00%
NOSH 19,173 19,093 18,976 18,967 0 -100.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 5.53% 5.27% 5.28% 4.25% 0.00% -
ROE 12.71% 9.40% 7.11% 2.92% 0.00% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 395.54 301.61 225.01 109.32 0.00 -100.00%
EPS 21.87 15.89 11.88 4.65 0.00 -100.00%
DPS 3.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.72 1.69 1.67 1.59 1.55 -0.10%
Adjusted Per Share Value based on latest NOSH - 18,967
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 46.20 35.08 26.01 12.63 0.00 -100.00%
EPS 2.55 1.85 1.37 0.54 0.00 -100.00%
DPS 0.35 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2009 0.1966 0.1931 0.1837 1.55 2.08%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 30/06/00 31/03/00 - - - -
Price 2.90 3.82 0.00 0.00 0.00 -
P/RPS 0.73 1.27 0.00 0.00 0.00 -100.00%
P/EPS 13.26 24.05 0.00 0.00 0.00 -100.00%
EY 7.54 4.16 0.00 0.00 0.00 -100.00%
DY 1.03 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.69 2.26 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 28/08/00 - - - - -
Price 2.60 0.00 0.00 0.00 0.00 -
P/RPS 0.66 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.89 0.00 0.00 0.00 0.00 -100.00%
EY 8.41 0.00 0.00 0.00 0.00 -100.00%
DY 1.15 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.51 0.00 0.00 0.00 0.00 -100.00%

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