[CWG] QoQ TTM 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- -95.57%
YoY- -97.14%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 59,496 59,922 71,192 69,782 78,062 84,905 88,879 -23.45%
PBT -1,904 -2,121 1,503 91 2,648 3,378 3,374 -
Tax 619 619 -303 0 -592 -801 -839 -
NP -1,285 -1,502 1,200 91 2,056 2,577 2,535 -
-
NP to SH -1,264 -1,494 1,200 91 2,056 2,577 2,535 -
-
Tax Rate - - 20.16% 0.00% 22.36% 23.71% 24.87% -
Total Cost 60,781 61,424 69,992 69,691 76,006 82,328 86,344 -20.85%
-
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 - - 628 628 628 628 1,894 -
Div Payout % - - 52.42% 691.19% 30.59% 24.41% 74.73% -
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 -2.16% -2.51% 1.69% 0.13% 2.63% 3.04% 2.85% -
ROE -1.50% -1.80% 1.42% 0.11% 2.40% 3.01% 3.00% -
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 47.30 47.63 56.59 55.47 62.05 67.49 70.45 -23.30%
EPS -1.00 -1.19 0.95 0.07 1.63 2.05 2.01 -
DPS 0.00 0.00 0.50 0.50 0.50 0.50 1.50 -
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 22.68 22.84 27.13 26.60 29.75 32.36 33.88 -23.45%
EPS -0.48 -0.57 0.46 0.03 0.78 0.98 0.97 -
DPS 0.00 0.00 0.24 0.24 0.24 0.24 0.72 -
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 0.86 0.75 0.69 0.59 0.46 0.44 0.36 78.60%
P/EPS -40.31 -29.89 40.88 456.18 17.44 14.40 12.69 -
EY -2.48 -3.35 2.45 0.22 5.73 6.94 7.88 -
DY 0.00 0.00 1.28 1.52 1.75 1.69 5.88 -
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 0.385 0.36 0.37 0.30 0.30 -
P/RPS 0.95 0.85 0.68 0.65 0.60 0.44 0.43 69.54%
P/EPS -44.78 -34.10 40.36 497.65 22.64 14.64 14.93 -
EY -2.23 -2.93 2.48 0.20 4.42 6.83 6.70 -
DY 0.00 0.00 1.30 1.39 1.35 1.67 5.00 -
P/NAPS 0.67 0.61 0.57 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