[CWG] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -11.22%
YoY- 164.16%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 87,827 95,562 87,579 86,261 75,845 72,194 70,716 3.67%
PBT -232 -955 -2,307 2,574 1,705 5,580 5,509 -
Tax -191 186 333 -746 -1,013 -474 -1,142 -25.76%
NP -423 -769 -1,974 1,828 692 5,106 4,367 -
-
NP to SH -487 -585 -1,974 1,828 692 5,106 4,367 -
-
Tax Rate - - - 28.98% 59.41% 8.49% 20.73% -
Total Cost 88,250 96,331 89,553 84,433 75,153 67,088 66,349 4.86%
-
Net Worth 43,092 38,413 38,810 40,269 39,112 39,195 34,158 3.94%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - 293 575 -
Div Payout % - - - - - 5.74% 13.17% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 43,092 38,413 38,810 40,269 39,112 39,195 34,158 3.94%
NOSH 42,247 42,212 42,184 41,090 41,171 19,597 19,519 13.72%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -0.48% -0.80% -2.25% 2.12% 0.91% 7.07% 6.18% -
ROE -1.13% -1.52% -5.09% 4.54% 1.77% 13.03% 12.78% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 207.89 226.38 207.61 209.93 184.22 368.38 362.29 -8.83%
EPS -1.15 -1.39 -4.68 4.45 1.68 26.05 22.37 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.95 -
NAPS 1.02 0.91 0.92 0.98 0.95 2.00 1.75 -8.60%
Adjusted Per Share Value based on latest NOSH - 41,090
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 53.50 58.22 53.35 52.55 46.21 43.98 43.08 3.67%
EPS -0.30 -0.36 -1.20 1.11 0.42 3.11 2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.18 0.35 -
NAPS 0.2625 0.234 0.2364 0.2453 0.2383 0.2388 0.2081 3.94%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.51 0.63 0.91 1.00 1.00 1.82 2.12 -
P/RPS 0.25 0.28 0.44 0.48 0.54 0.49 0.59 -13.32%
P/EPS -44.24 -45.46 -19.45 22.48 59.50 6.99 9.48 -
EY -2.26 -2.20 -5.14 4.45 1.68 14.32 10.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.82 1.39 -
P/NAPS 0.50 0.69 0.99 1.02 1.05 0.91 1.21 -13.69%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 15/11/06 25/11/05 18/11/04 17/02/04 26/11/02 02/11/01 02/11/00 -
Price 0.50 0.51 0.83 1.03 0.94 2.10 2.00 -
P/RPS 0.24 0.23 0.40 0.49 0.51 0.57 0.55 -12.90%
P/EPS -43.37 -36.80 -17.74 23.15 55.93 8.06 8.94 -
EY -2.31 -2.72 -5.64 4.32 1.79 12.41 11.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.71 1.47 -
P/NAPS 0.49 0.56 0.90 1.05 0.99 1.05 1.14 -13.12%

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