Highlights

[CWG] QoQ Quarter Result on 2020-09-30 [#1]

Stock [CWG]: CWG HOLDINGS BHD
Announcement Date 25-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2021
Quarter 30-Sep-2020  [#1]
Profit Trend QoQ -     -93.77%    YoY -     -81.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 13,548 13,342 15,583 17,449 24,818 11,932 23,863 -31.46%
  QoQ % 1.54% -14.38% -10.69% -29.69% 108.00% -50.00% -
  Horiz. % 56.77% 55.91% 65.30% 73.12% 104.00% 50.00% 100.00%
PBT -1,168 -543 -599 189 2,456 -1,955 1,958 -
  QoQ % -115.10% 9.35% -416.93% -92.30% 225.63% -199.85% -
  Horiz. % -59.65% -27.73% -30.59% 9.65% 125.43% -99.85% 100.00%
Tax 328 254 110 -73 -594 557 -482 -
  QoQ % 29.13% 130.91% 250.68% 87.71% -206.64% 215.56% -
  Horiz. % -68.05% -52.70% -22.82% 15.15% 123.24% -115.56% 100.00%
NP -840 -289 -489 116 1,862 -1,398 1,476 -
  QoQ % -190.66% 40.90% -521.55% -93.77% 233.19% -194.72% -
  Horiz. % -56.91% -19.58% -33.13% 7.86% 126.15% -94.72% 100.00%
NP to SH -832 -289 -489 116 1,862 -1,398 1,476 -
  QoQ % -187.89% 40.90% -521.55% -93.77% 233.19% -194.72% -
  Horiz. % -56.37% -19.58% -33.13% 7.86% 126.15% -94.72% 100.00%
Tax Rate - % - % - % 38.62 % 24.19 % - % 24.62 % -
  QoQ % 0.00% 0.00% 0.00% 59.65% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 156.86% 98.25% 0.00% 100.00%
Total Cost 14,388 13,631 16,072 17,333 22,956 13,330 22,387 -25.55%
  QoQ % 5.55% -15.19% -7.28% -24.49% 72.21% -40.46% -
  Horiz. % 64.27% 60.89% 71.79% 77.42% 102.54% 59.54% 100.00%
Net Worth 83,025 84,283 84,283 85,541 85,541 84,529 84,614 -1.26%
  QoQ % -1.49% 0.00% -1.47% 0.00% 1.20% -0.10% -
  Horiz. % 98.12% 99.61% 99.61% 101.10% 101.10% 99.90% 100.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - 628 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 33.78 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 83,025 84,283 84,283 85,541 85,541 84,529 84,614 -1.26%
  QoQ % -1.49% 0.00% -1.47% 0.00% 1.20% -0.10% -
  Horiz. % 98.12% 99.61% 99.61% 101.10% 101.10% 99.90% 100.00%
NOSH 125,796 125,796 125,796 125,796 125,796 126,164 126,290 -0.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.29% -0.10% -
  Horiz. % 99.61% 99.61% 99.61% 99.61% 99.61% 99.90% 100.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -6.20 % -2.17 % -3.14 % 0.66 % 7.50 % -11.72 % 6.19 % -
  QoQ % -185.71% 30.89% -575.76% -91.20% 163.99% -289.34% -
  Horiz. % -100.16% -35.06% -50.73% 10.66% 121.16% -189.34% 100.00%
ROE -1.00 % -0.34 % -0.58 % 0.14 % 2.18 % -1.65 % 1.74 % -
  QoQ % -194.12% 41.38% -514.29% -93.58% 232.12% -194.83% -
  Horiz. % -57.47% -19.54% -33.33% 8.05% 125.29% -94.83% 100.00%
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.77 10.61 12.39 13.87 19.73 9.46 18.90 -31.29%
  QoQ % 1.51% -14.37% -10.67% -29.70% 108.56% -49.95% -
  Horiz. % 56.98% 56.14% 65.56% 73.39% 104.39% 50.05% 100.00%
EPS -0.66 -0.23 -0.39 0.09 1.48 -1.11 1.17 -
  QoQ % -186.96% 41.03% -533.33% -93.92% 233.33% -194.87% -
  Horiz. % -56.41% -19.66% -33.33% 7.69% 126.50% -94.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6600 0.6700 0.6700 0.6800 0.6800 0.6700 0.6700 -1.00%
  QoQ % -1.49% 0.00% -1.47% 0.00% 1.49% 0.00% -
  Horiz. % 98.51% 100.00% 100.00% 101.49% 101.49% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 126,290
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.73 10.56 12.34 13.82 19.65 9.45 18.90 -31.46%
  QoQ % 1.61% -14.42% -10.71% -29.67% 107.94% -50.00% -
  Horiz. % 56.77% 55.87% 65.29% 73.12% 103.97% 50.00% 100.00%
EPS -0.66 -0.23 -0.39 0.09 1.47 -1.11 1.17 -
  QoQ % -186.96% 41.03% -533.33% -93.88% 232.43% -194.87% -
  Horiz. % -56.41% -19.66% -33.33% 7.69% 125.64% -94.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6574 0.6674 0.6674 0.6773 0.6773 0.6693 0.6700 -1.26%
  QoQ % -1.50% 0.00% -1.46% 0.00% 1.20% -0.10% -
  Horiz. % 98.12% 99.61% 99.61% 101.09% 101.09% 99.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.3550 0.3900 0.3300 0.2850 0.2950 0.2550 0.3850 -
P/RPS 3.30 3.68 2.66 2.05 1.50 2.70 2.04 37.84%
  QoQ % -10.33% 38.35% 29.76% 36.67% -44.44% 32.35% -
  Horiz. % 161.76% 180.39% 130.39% 100.49% 73.53% 132.35% 100.00%
P/EPS -53.67 -169.76 -84.89 309.07 19.93 -23.01 32.94 -
  QoQ % 68.38% -99.98% -127.47% 1,450.78% 186.61% -169.85% -
  Horiz. % -162.93% -515.36% -257.71% 938.28% 60.50% -69.85% 100.00%
EY -1.86 -0.59 -1.18 0.32 5.02 -4.35 3.04 -
  QoQ % -215.25% 50.00% -468.75% -93.63% 215.40% -243.09% -
  Horiz. % -61.18% -19.41% -38.82% 10.53% 165.13% -143.09% 100.00%
DY 0.00 0.00 0.00 0.00 1.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.54 0.58 0.49 0.42 0.43 0.38 0.57 -3.54%
  QoQ % -6.90% 18.37% 16.67% -2.33% 13.16% -33.33% -
  Horiz. % 94.74% 101.75% 85.96% 73.68% 75.44% 66.67% 100.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 - - 25/11/20 26/08/20 28/05/20 26/02/20 -
Price 0.4050 0.0000 0.3600 0.3700 0.3000 0.3000 0.3800 -
P/RPS 3.76 0.00 2.91 2.67 1.52 3.17 2.01 51.88%
  QoQ % 0.00% 0.00% 8.99% 75.66% -52.05% 57.71% -
  Horiz. % 187.06% 0.00% 144.78% 132.84% 75.62% 157.71% 100.00%
P/EPS -61.23 0.00 -92.61 401.25 20.27 -27.07 32.51 -
  QoQ % 0.00% 0.00% -123.08% 1,879.53% 174.88% -183.27% -
  Horiz. % -188.34% 0.00% -284.87% 1,234.24% 62.35% -83.27% 100.00%
EY -1.63 0.00 -1.08 0.25 4.93 -3.69 3.08 -
  QoQ % 0.00% 0.00% -532.00% -94.93% 233.60% -219.81% -
  Horiz. % -52.92% 0.00% -35.06% 8.12% 160.06% -119.81% 100.00%
DY 0.00 0.00 0.00 0.00 1.67 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.61 0.00 0.54 0.54 0.44 0.45 0.57 4.63%
  QoQ % 0.00% 0.00% 0.00% 22.73% -2.22% -21.05% -
  Horiz. % 107.02% 0.00% 94.74% 94.74% 77.19% 78.95% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

278  264  572  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.54+0.10 
 HSI-CI2 0.335-0.005 
 SAPNRG 0.050.00 
 EDUSPEC 0.0150.00 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 DNEX 0.775+0.01 
 FOCUS-WD 0.0050.00 
 HSI-CI1 0.12-0.005 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS