[CWG] QoQ TTM 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- -34.3%
YoY- -51.52%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 77,109 75,845 72,422 72,885 73,534 72,194 72,083 4.58%
PBT 1,976 1,705 1,693 2,470 3,840 5,580 6,103 -52.75%
Tax -1,388 -1,013 -776 43 -15 -474 -623 70.33%
NP 588 692 917 2,513 3,825 5,106 5,480 -77.32%
-
NP to SH 588 692 917 2,513 3,825 5,106 5,480 -77.32%
-
Tax Rate 70.24% 59.41% 45.84% -1.74% 0.39% 8.49% 10.21% -
Total Cost 76,521 75,153 71,505 70,372 69,709 67,088 66,603 9.66%
-
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 - - - - 293 293 293 -
Div Payout % - - - - 7.66% 5.74% 5.35% -
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 0.76% 0.91% 1.27% 3.45% 5.20% 7.07% 7.60% -
ROE 1.49% 1.77% 2.42% 6.54% 9.54% 13.03% 14.09% -
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 187.36 184.22 177.90 180.15 372.18 368.38 368.83 -36.25%
EPS 1.43 1.68 2.25 6.21 19.36 26.05 28.04 -86.17%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 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 29.39 28.91 27.60 27.78 28.03 27.52 27.47 4.59%
EPS 0.22 0.26 0.35 0.96 1.46 1.95 2.09 -77.61%
DPS 0.00 0.00 0.00 0.00 0.11 0.11 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 0.50 0.54 0.62 0.64 0.60 0.49 0.44 8.87%
P/EPS 65.79 59.50 48.83 18.68 11.52 6.99 5.85 399.75%
EY 1.52 1.68 2.05 5.35 8.68 14.32 17.10 -79.99%
DY 0.00 0.00 0.00 0.00 0.67 0.82 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 0.49 0.51 0.59 0.66 0.35 0.57 0.49 0.00%
P/EPS 63.69 55.93 46.61 19.16 6.82 8.06 6.49 356.46%
EY 1.57 1.79 2.15 5.22 14.67 12.41 15.41 -78.09%
DY 0.00 0.00 0.00 0.00 1.14 0.71 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