[CWG] YoY 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- -40.71%
YoY- -81.18%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
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 28,378 26,615 30,372 27,878 26,349 25,085 23,745 3.01%
PBT 407 348 146 341 907 636 2,376 -25.46%
Tax -60 -96 -18 -207 -195 180 -279 -22.58%
NP 347 252 128 134 712 816 2,097 -25.89%
-
NP to SH 346 165 128 134 712 816 2,097 -25.93%
-
Tax Rate 14.74% 27.59% 12.33% 60.70% 21.50% -28.30% 11.74% -
Total Cost 28,031 26,363 30,244 27,744 25,637 24,269 21,648 4.39%
-
Net Worth 41,980 44,423 39,253 41,037 39,509 40,108 36,350 2.42%
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 41,980 44,423 39,253 41,037 39,509 40,108 36,350 2.42%
NOSH 41,980 42,307 42,666 41,875 41,156 19,757 19,543 13.58%
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 1.22% 0.95% 0.42% 0.48% 2.70% 3.25% 8.83% -
ROE 0.82% 0.37% 0.33% 0.33% 1.80% 2.03% 5.77% -
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 67.60 62.91 71.18 66.57 64.02 126.96 121.50 -9.30%
EPS 0.82 0.39 0.30 0.32 1.73 4.13 10.73 -34.84%
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 10.82 10.14 11.58 10.63 10.04 9.56 9.05 3.02%
EPS 0.13 0.06 0.05 0.05 0.27 0.31 0.80 -26.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.1693 0.1496 0.1564 0.1506 0.1529 0.1385 2.43%
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 0.74 0.83 1.18 1.65 1.47 1.76 1.48 -10.90%
P/EPS 60.67 133.33 280.00 343.75 54.34 54.00 16.78 23.87%
EY 1.65 0.75 0.36 0.29 1.84 1.85 5.96 -19.26%
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 0.68 1.21 1.08 1.55 1.42 1.04 1.56 -12.91%
P/EPS 55.81 194.87 256.67 321.88 52.60 31.96 17.71 21.07%
EY 1.79 0.51 0.39 0.31 1.90 3.13 5.65 -17.42%
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