[CWG] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -66.16%
YoY- -78.77%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 33,032 17,449 84,905 60,087 48,155 24,292 101,555 -52.54%
PBT -410 189 3,378 922 2,877 919 6,967 -
Tax 37 -73 -801 -207 -764 -282 -1,779 -
NP -373 116 2,577 715 2,113 637 5,188 -
-
NP to SH -373 116 2,577 715 2,113 637 5,188 -
-
Tax Rate - 38.62% 23.71% 22.45% 26.56% 30.69% 25.53% -
Total Cost 33,405 17,333 82,328 59,372 46,042 23,655 96,367 -50.49%
-
Net Worth 84,283 85,541 85,541 84,529 84,614 85,877 84,614 -0.25%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - 628 - - - 1,894 -
Div Payout % - - 24.41% - - - 36.51% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 84,283 85,541 85,541 84,529 84,614 85,877 84,614 -0.25%
NOSH 126,290 126,290 126,290 126,290 126,290 126,290 126,290 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -1.13% 0.66% 3.04% 1.19% 4.39% 2.62% 5.11% -
ROE -0.44% 0.14% 3.01% 0.85% 2.50% 0.74% 6.13% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.26 13.87 67.49 47.63 38.13 19.24 80.41 -52.41%
EPS -0.30 0.09 2.04 0.57 1.67 0.50 4.11 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 1.50 -
NAPS 0.67 0.68 0.68 0.67 0.67 0.68 0.67 0.00%
Adjusted Per Share Value based on latest NOSH - 126,290
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.12 10.63 51.72 36.61 29.34 14.80 61.87 -52.54%
EPS -0.23 0.07 1.57 0.44 1.29 0.39 3.16 -
DPS 0.00 0.00 0.38 0.00 0.00 0.00 1.15 -
NAPS 0.5135 0.5211 0.5211 0.515 0.5155 0.5232 0.5155 -0.25%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.33 0.285 0.295 0.255 0.385 0.42 0.405 -
P/RPS 1.26 2.05 0.44 0.54 1.01 2.18 0.50 84.66%
P/EPS -111.29 309.07 14.40 45.00 23.01 83.27 9.86 -
EY -0.90 0.32 6.94 2.22 4.35 1.20 10.14 -
DY 0.00 0.00 1.69 0.00 0.00 0.00 3.70 -
P/NAPS 0.49 0.42 0.43 0.38 0.57 0.62 0.60 -12.57%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 26/08/20 28/05/20 26/02/20 27/11/19 28/08/19 -
Price 0.36 0.37 0.30 0.30 0.38 0.405 0.42 -
P/RPS 1.37 2.67 0.44 0.63 1.00 2.11 0.52 90.19%
P/EPS -121.41 401.25 14.64 52.94 22.71 80.29 10.22 -
EY -0.82 0.25 6.83 1.89 4.40 1.25 9.78 -
DY 0.00 0.00 1.67 0.00 0.00 0.00 3.57 -
P/NAPS 0.54 0.54 0.44 0.45 0.57 0.60 0.63 -9.72%

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