[CWG] QoQ Quarter Result on 31-Mar-2017 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -84.43%
YoY- 1026.03%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 31,853 30,204 27,757 20,561 30,770 21,624 26,069 14.25%
PBT 3,033 3,581 510 985 5,418 1,612 1,723 45.63%
Tax -529 -742 -370 -309 -1,077 -324 -423 16.02%
NP 2,504 2,839 140 676 4,341 1,288 1,300 54.62%
-
NP to SH 2,504 2,839 140 676 4,341 1,288 1,300 54.62%
-
Tax Rate 17.44% 20.72% 72.55% 31.37% 19.88% 20.10% 24.55% -
Total Cost 29,349 27,365 27,617 19,885 26,429 20,336 24,769 11.94%
-
Net Worth 8,082,560 58,970 56,409 55,989 56,841 52,193 50,906 2805.21%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 1,262 - - - 1,472 -
Div Payout % - - 902.07% - - - 113.27% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 8,082,560 58,970 56,409 55,989 56,841 52,193 50,906 2805.21%
NOSH 126,290 84,243 84,193 42,097 42,104 42,091 42,071 107.67%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.86% 9.40% 0.50% 3.29% 14.11% 5.96% 4.99% -
ROE 0.03% 4.81% 0.25% 1.21% 7.64% 2.47% 2.55% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 25.22 35.85 32.97 48.84 73.08 51.37 61.96 -44.98%
EPS 1.98 3.37 0.17 1.61 10.31 3.06 3.09 -25.61%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 3.50 -
NAPS 64.00 0.70 0.67 1.33 1.35 1.24 1.21 1298.91%
Adjusted Per Share Value based on latest NOSH - 42,097
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 19.41 18.40 16.91 12.53 18.75 13.17 15.88 14.27%
EPS 1.53 1.73 0.09 0.41 2.64 0.78 0.79 55.18%
DPS 0.00 0.00 0.77 0.00 0.00 0.00 0.90 -
NAPS 49.2394 0.3593 0.3436 0.3411 0.3463 0.318 0.3101 2805.35%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.535 0.505 1.40 1.56 1.17 1.22 1.20 -
P/RPS 2.12 1.41 4.25 3.19 1.60 2.37 1.94 6.07%
P/EPS 26.98 14.99 841.93 97.15 11.35 39.87 38.83 -21.49%
EY 3.71 6.67 0.12 1.03 8.81 2.51 2.57 27.64%
DY 0.00 0.00 1.07 0.00 0.00 0.00 2.92 -
P/NAPS 0.01 0.72 2.09 1.17 0.87 0.98 0.99 -95.28%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 25/08/17 24/05/17 22/02/17 23/11/16 24/08/16 -
Price 0.50 0.495 0.635 1.53 1.39 1.22 1.22 -
P/RPS 1.98 1.38 1.93 3.13 1.90 2.37 1.97 0.33%
P/EPS 25.22 14.69 381.88 95.28 13.48 39.87 39.48 -25.76%
EY 3.97 6.81 0.26 1.05 7.42 2.51 2.53 34.92%
DY 0.00 0.00 2.36 0.00 0.00 0.00 2.87 -
P/NAPS 0.01 0.71 0.95 1.15 1.03 0.98 1.01 -95.35%

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