[CWG] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -260.78%
YoY- -117.65%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 68,092 59,922 61,832 66,064 69,796 84,905 80,116 -10.26%
PBT 1,624 -2,121 -1,270 -820 756 3,378 1,229 20.39%
Tax -292 619 388 74 -292 -801 -276 3.82%
NP 1,332 -1,502 -882 -746 464 2,577 953 24.98%
-
NP to SH 1,384 -1,494 -882 -746 464 2,577 953 28.21%
-
Tax Rate 17.98% - - - 38.62% 23.71% 22.46% -
Total Cost 66,760 61,424 62,714 66,810 69,332 82,328 79,162 -10.72%
-
Net Worth 84,283 83,025 84,283 84,283 85,541 85,541 84,529 -0.19%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - 628 - -
Div Payout % - - - - - 24.41% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 84,283 83,025 84,283 84,283 85,541 85,541 84,529 -0.19%
NOSH 126,290 126,290 126,290 126,290 126,290 126,290 126,290 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.96% -2.51% -1.43% -1.13% 0.66% 3.04% 1.19% -
ROE 1.64% -1.80% -1.05% -0.89% 0.54% 3.01% 1.13% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 54.13 47.63 49.15 52.52 55.48 67.49 63.50 -10.08%
EPS 1.12 -1.19 -0.71 -0.60 0.36 2.04 0.76 29.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.67 0.66 0.67 0.67 0.68 0.68 0.67 0.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.95 22.84 23.57 25.18 26.60 32.36 30.54 -10.28%
EPS 0.53 -0.57 -0.34 -0.28 0.18 0.98 0.36 29.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.3212 0.3164 0.3212 0.3212 0.326 0.326 0.3222 -0.20%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.405 0.355 0.39 0.33 0.285 0.295 0.255 -
P/RPS 0.75 0.75 0.79 0.63 0.51 0.44 0.40 51.99%
P/EPS 36.81 -29.89 -55.58 -55.65 77.27 14.40 33.75 5.95%
EY 2.72 -3.35 -1.80 -1.80 1.29 6.94 2.96 -5.47%
DY 0.00 0.00 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 0.60 0.54 0.58 0.49 0.42 0.43 0.38 35.55%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 25/05/21 24/02/21 25/11/20 26/08/20 28/05/20 -
Price 0.45 0.405 0.00 0.36 0.37 0.30 0.30 -
P/RPS 0.83 0.85 0.00 0.69 0.67 0.44 0.47 46.05%
P/EPS 40.90 -34.10 0.00 -60.71 100.31 14.64 39.70 2.00%
EY 2.44 -2.93 0.00 -1.65 1.00 6.83 2.52 -2.12%
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.67 0.61 0.00 0.54 0.54 0.44 0.45 30.35%

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