[CWG] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 147.11%
YoY- -42.18%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 87,386 92,211 87,245 82,384 72,885 71,119 57,586 7.19%
PBT -1,113 -2,375 838 2,977 2,470 5,965 3,918 -
Tax 274 423 -491 -1,524 43 -781 -885 -
NP -839 -1,952 347 1,453 2,513 5,184 3,033 -
-
NP to SH -651 -1,952 347 1,453 2,513 5,184 3,033 -
-
Tax Rate - - 58.59% 51.19% -1.74% 13.09% 22.59% -
Total Cost 88,225 94,163 86,898 80,931 70,372 65,935 54,553 8.33%
-
Net Worth 42,389 38,356 39,641 39,518 38,435 37,300 32,267 4.65%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - 575 - -
Div Payout % - - - - - 11.10% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 42,389 38,356 39,641 39,518 38,435 37,300 32,267 4.65%
NOSH 41,969 42,149 41,293 41,165 40,458 19,529 19,093 14.02%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -0.96% -2.12% 0.40% 1.76% 3.45% 7.29% 5.27% -
ROE -1.54% -5.09% 0.88% 3.68% 6.54% 13.90% 9.40% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 208.21 218.77 211.28 200.13 180.15 364.17 301.61 -5.98%
EPS -1.55 -4.63 0.84 3.53 6.21 26.54 15.89 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.01 0.91 0.96 0.96 0.95 1.91 1.69 -8.21%
Adjusted Per Share Value based on latest NOSH - 41,165
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 53.24 56.18 53.15 50.19 44.40 43.33 35.08 7.19%
EPS -0.40 -1.19 0.21 0.89 1.53 3.16 1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.00 -
NAPS 0.2582 0.2337 0.2415 0.2407 0.2342 0.2272 0.1966 4.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.57 0.76 1.06 0.83 1.16 1.56 3.82 -
P/RPS 0.27 0.35 0.50 0.41 0.64 0.43 1.27 -22.73%
P/EPS -36.75 -16.41 126.14 23.51 18.68 5.88 24.05 -
EY -2.72 -6.09 0.79 4.25 5.35 17.02 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 0.56 0.84 1.10 0.86 1.22 0.82 2.26 -20.73%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 15/06/06 11/05/05 14/05/04 27/05/03 13/05/02 08/05/01 - -
Price 0.50 0.75 1.08 0.83 1.19 1.67 0.00 -
P/RPS 0.24 0.34 0.51 0.41 0.66 0.46 0.00 -
P/EPS -32.23 -16.19 128.52 23.51 19.16 6.29 0.00 -
EY -3.10 -6.17 0.78 4.25 5.22 15.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.80 0.00 -
P/NAPS 0.50 0.82 1.13 0.86 1.25 0.87 0.00 -

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