[CWG] QoQ TTM 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- -25.09%
YoY- -24.88%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 75,845 72,422 72,885 73,534 72,194 72,083 71,119 4.37%
PBT 1,705 1,693 2,470 3,840 5,580 6,103 5,965 -56.57%
Tax -1,013 -776 43 -15 -474 -623 -781 18.91%
NP 692 917 2,513 3,825 5,106 5,480 5,184 -73.84%
-
NP to SH 692 917 2,513 3,825 5,106 5,480 5,184 -73.84%
-
Tax Rate 59.41% 45.84% -1.74% 0.39% 8.49% 10.21% 13.09% -
Total Cost 75,153 71,505 70,372 69,709 67,088 66,603 65,935 9.10%
-
Net Worth 39,112 37,858 38,435 40,108 39,195 38,891 37,300 3.20%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 293 293 293 575 -
Div Payout % - - - 7.66% 5.74% 5.35% 11.10% -
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 37,858 38,435 40,108 39,195 38,891 37,300 3.20%
NOSH 41,171 40,708 40,458 19,757 19,597 19,543 19,529 64.34%
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 0.91% 1.27% 3.45% 5.20% 7.07% 7.60% 7.29% -
ROE 1.77% 2.42% 6.54% 9.54% 13.03% 14.09% 13.90% -
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 184.22 177.90 180.15 372.18 368.38 368.83 364.17 -36.48%
EPS 1.68 2.25 6.21 19.36 26.05 28.04 26.54 -84.09%
DPS 0.00 0.00 0.00 1.50 1.50 1.50 3.00 -
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 46.21 44.12 44.40 44.80 43.98 43.91 43.33 4.37%
EPS 0.42 0.56 1.53 2.33 3.11 3.34 3.16 -73.92%
DPS 0.00 0.00 0.00 0.18 0.18 0.18 0.35 -
NAPS 0.2383 0.2306 0.2342 0.2443 0.2388 0.2369 0.2272 3.22%
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 0.54 0.62 0.64 0.60 0.49 0.44 0.43 16.38%
P/EPS 59.50 48.83 18.68 11.52 6.99 5.85 5.88 367.17%
EY 1.68 2.05 5.35 8.68 14.32 17.10 17.02 -78.61%
DY 0.00 0.00 0.00 0.67 0.82 0.91 1.92 -
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 0.51 0.59 0.66 0.35 0.57 0.49 0.46 7.11%
P/EPS 55.93 46.61 19.16 6.82 8.06 6.49 6.29 328.63%
EY 1.79 2.15 5.22 14.67 12.41 15.41 15.90 -76.65%
DY 0.00 0.00 0.00 1.14 0.71 0.82 1.80 -
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