[CWG] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -20.35%
YoY- -69.2%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 101,216 101,232 101,636 96,162 90,988 81,614 78,710 4.27%
PBT 142 -882 -998 1,298 3,060 2,494 7,020 -47.78%
Tax -98 178 250 -578 -722 502 -714 -28.16%
NP 44 -704 -748 720 2,338 2,996 6,306 -56.26%
-
NP to SH 78 -624 -748 720 2,338 2,996 6,306 -51.89%
-
Tax Rate 69.01% - - 44.53% 23.59% -20.13% 10.17% -
Total Cost 101,172 101,936 102,384 95,442 88,650 78,618 72,404 5.73%
-
Net Worth 43,636 44,270 38,660 40,551 39,515 40,117 36,335 3.09%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 43,636 44,270 38,660 40,551 39,515 40,117 36,335 3.09%
NOSH 43,636 42,162 42,022 41,379 41,161 19,762 19,535 14.32%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.04% -0.70% -0.74% 0.75% 2.57% 3.67% 8.01% -
ROE 0.18% -1.41% -1.93% 1.78% 5.92% 7.47% 17.35% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 231.95 240.10 241.86 232.39 221.05 412.97 402.91 -8.78%
EPS 0.18 -1.48 -1.78 1.74 5.68 15.16 32.28 -57.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.05 0.92 0.98 0.96 2.03 1.86 -9.82%
Adjusted Per Share Value based on latest NOSH - 41,875
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 38.58 38.58 38.74 36.65 34.68 31.11 30.00 4.27%
EPS 0.03 -0.24 -0.29 0.27 0.89 1.14 2.40 -51.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1663 0.1687 0.1474 0.1546 0.1506 0.1529 0.1385 3.09%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.50 0.52 0.84 1.10 0.94 2.23 1.80 -
P/RPS 0.22 0.22 0.35 0.47 0.43 0.54 0.45 -11.23%
P/EPS 279.72 -35.14 -47.19 63.22 16.55 14.71 5.58 91.96%
EY 0.36 -2.85 -2.12 1.58 6.04 6.80 17.93 -47.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.91 1.12 0.98 1.10 0.97 -10.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 06/03/06 16/02/05 17/02/04 25/02/03 06/02/02 15/02/01 -
Price 0.46 0.76 0.77 1.03 0.91 1.32 1.90 -
P/RPS 0.20 0.32 0.32 0.44 0.41 0.32 0.47 -13.26%
P/EPS 257.34 -51.35 -43.26 59.20 16.02 8.71 5.89 87.61%
EY 0.39 -1.95 -2.31 1.69 6.24 11.48 16.99 -46.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.72 0.84 1.05 0.95 0.65 1.02 -12.42%

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