[CWG] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -72.24%
YoY- -76.12%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 95,326 87,386 92,211 87,245 82,384 72,885 71,119 5.00%
PBT 966 -1,113 -2,375 838 2,977 2,470 5,965 -26.16%
Tax -331 274 423 -491 -1,524 43 -781 -13.32%
NP 635 -839 -1,952 347 1,453 2,513 5,184 -29.51%
-
NP to SH 564 -651 -1,952 347 1,453 2,513 5,184 -30.89%
-
Tax Rate 34.27% - - 58.59% 51.19% -1.74% 13.09% -
Total Cost 94,691 88,225 94,163 86,898 80,931 70,372 65,935 6.21%
-
Net Worth 42,031 42,389 38,356 39,641 39,518 38,435 37,300 2.00%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - 575 -
Div Payout % - - - - - - 11.10% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 42,031 42,389 38,356 39,641 39,518 38,435 37,300 2.00%
NOSH 42,031 41,969 42,149 41,293 41,165 40,458 19,529 13.62%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.67% -0.96% -2.12% 0.40% 1.76% 3.45% 7.29% -
ROE 1.34% -1.54% -5.09% 0.88% 3.68% 6.54% 13.90% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 226.80 208.21 218.77 211.28 200.13 180.15 364.17 -7.58%
EPS 1.34 -1.55 -4.63 0.84 3.53 6.21 26.54 -39.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.00 1.01 0.91 0.96 0.96 0.95 1.91 -10.21%
Adjusted Per Share Value based on latest NOSH - 41,293
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 58.07 53.24 56.18 53.15 50.19 44.40 43.33 4.99%
EPS 0.34 -0.40 -1.19 0.21 0.89 1.53 3.16 -31.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.2561 0.2582 0.2337 0.2415 0.2407 0.2342 0.2272 2.01%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.50 0.57 0.76 1.06 0.83 1.16 1.56 -
P/RPS 0.22 0.27 0.35 0.50 0.41 0.64 0.43 -10.56%
P/EPS 37.26 -36.75 -16.41 126.14 23.51 18.68 5.88 36.01%
EY 2.68 -2.72 -6.09 0.79 4.25 5.35 17.02 -26.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.92 -
P/NAPS 0.50 0.56 0.84 1.10 0.86 1.22 0.82 -7.91%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 16/05/07 15/06/06 11/05/05 14/05/04 27/05/03 13/05/02 08/05/01 -
Price 0.53 0.50 0.75 1.08 0.83 1.19 1.67 -
P/RPS 0.23 0.24 0.34 0.51 0.41 0.66 0.46 -10.90%
P/EPS 39.50 -32.23 -16.19 128.52 23.51 19.16 6.29 35.80%
EY 2.53 -3.10 -6.17 0.78 4.25 5.22 15.90 -26.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
P/NAPS 0.53 0.50 0.82 1.13 0.86 1.25 0.87 -7.92%

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