[CWG] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 9.91%
YoY- 432.86%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 23,673 21,461 21,665 21,574 18,755 19,218 18,254 4.42%
PBT 601 173 -1,391 801 889 1,666 1,528 -14.39%
Tax -306 -15 264 -335 -1,029 -210 -368 -3.02%
NP 295 158 -1,127 466 -140 1,456 1,160 -20.39%
-
NP to SH 209 215 -1,127 466 -140 1,456 1,160 -24.83%
-
Tax Rate 50.92% 8.67% - 41.82% 115.75% 12.61% 24.08% -
Total Cost 23,378 21,303 22,792 21,108 18,895 17,762 17,094 5.35%
-
Net Worth 42,217 38,784 38,675 40,001 37,858 38,891 32,978 4.20%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - 293 575 -
Div Payout % - - - - - 20.13% 49.59% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 42,217 38,784 38,675 40,001 37,858 38,891 32,978 4.20%
NOSH 41,800 42,156 41,586 41,238 40,708 19,543 19,173 13.86%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.25% 0.74% -5.20% 2.16% -0.75% 7.58% 6.35% -
ROE 0.50% 0.55% -2.91% 1.16% -0.37% 3.74% 3.52% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 56.63 50.91 52.10 52.31 46.07 98.33 95.20 -8.28%
EPS 0.50 0.51 -2.71 1.13 -0.34 7.45 6.05 -33.98%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 3.00 -
NAPS 1.01 0.92 0.93 0.97 0.93 1.99 1.72 -8.48%
Adjusted Per Share Value based on latest NOSH - 41,238
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.02 8.18 8.26 8.22 7.15 7.32 6.96 4.41%
EPS 0.08 0.08 -0.43 0.18 -0.05 0.55 0.44 -24.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.11 0.22 -
NAPS 0.1609 0.1478 0.1474 0.1525 0.1443 0.1482 0.1257 4.19%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.50 0.76 1.03 0.95 1.10 1.64 2.90 -
P/RPS 0.88 1.49 1.98 1.82 2.39 1.67 3.05 -18.70%
P/EPS 100.00 149.02 -38.01 84.07 -319.85 22.01 47.93 13.03%
EY 1.00 0.67 -2.63 1.19 -0.31 4.54 2.09 -11.55%
DY 0.00 0.00 0.00 0.00 0.00 0.91 1.03 -
P/NAPS 0.50 0.83 1.11 0.98 1.18 0.82 1.69 -18.36%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 24/08/04 26/08/03 26/08/02 28/08/01 28/08/00 -
Price 0.52 0.69 0.94 1.04 1.05 1.82 2.60 -
P/RPS 0.92 1.36 1.80 1.99 2.28 1.85 2.73 -16.57%
P/EPS 104.00 135.29 -34.69 92.04 -305.31 24.43 42.98 15.85%
EY 0.96 0.74 -2.88 1.09 -0.33 4.09 2.33 -13.73%
DY 0.00 0.00 0.00 0.00 0.00 0.82 1.15 -
P/NAPS 0.51 0.75 1.01 1.07 1.13 0.91 1.51 -16.54%

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