[CWG] YoY Cumulative 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- 59.29%
YoY- -69.2%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 50,608 50,616 50,818 48,081 45,494 40,807 39,355 4.27%
PBT 71 -441 -499 649 1,530 1,247 3,510 -47.78%
Tax -49 89 125 -289 -361 251 -357 -28.16%
NP 22 -352 -374 360 1,169 1,498 3,153 -56.26%
-
NP to SH 39 -312 -374 360 1,169 1,498 3,153 -51.89%
-
Tax Rate 69.01% - - 44.53% 23.59% -20.13% 10.17% -
Total Cost 50,586 50,968 51,192 47,721 44,325 39,309 36,202 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 0.09% -0.70% -0.97% 0.89% 2.96% 3.73% 8.68% -
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 115.98 120.05 120.93 116.20 110.52 206.49 201.46 -8.78%
EPS 0.09 -0.74 -0.89 0.87 2.84 7.58 16.14 -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 30.83 30.84 30.96 29.29 27.72 24.86 23.98 4.27%
EPS 0.02 -0.19 -0.23 0.22 0.71 0.91 1.92 -53.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2658 0.2697 0.2355 0.247 0.2407 0.2444 0.2214 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 0.43 0.43 0.69 0.95 0.85 1.08 0.89 -11.41%
P/EPS 559.44 -70.27 -94.38 126.44 33.10 29.42 11.15 91.99%
EY 0.18 -1.42 -1.06 0.79 3.02 3.40 8.97 -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 0.40 0.63 0.64 0.89 0.82 0.64 0.94 -13.26%
P/EPS 514.69 -102.70 -86.52 118.39 32.04 17.41 11.77 87.64%
EY 0.19 -0.97 -1.16 0.84 3.12 5.74 8.49 -46.89%
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