[CWG] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -18.32%
YoY- -192.59%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 66,426 85,917 63,981 61,832 80,116 97,017 104,984 -7.33%
PBT -390 5,806 -1,020 -1,270 1,229 6,020 8,885 -
Tax 114 -1,378 262 388 -276 -1,529 -1,070 -
NP -276 4,428 -757 -882 953 4,490 7,814 -
-
NP to SH -276 4,414 -708 -882 953 4,490 7,814 -
-
Tax Rate - 23.73% - - 22.46% 25.40% 12.04% -
Total Cost 66,702 81,489 64,738 62,714 79,162 92,526 97,169 -6.07%
-
Net Worth 103,430 102,439 9,003,420 84,283 84,529 83,351 80,825 4.19%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 542 - - - - - -
Div Payout % - 12.28% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 103,430 102,439 9,003,420 84,283 84,529 83,351 80,825 4.19%
NOSH 164,148 164,148 164,148 126,290 126,290 126,290 126,290 4.46%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -0.42% 5.15% -1.18% -1.43% 1.19% 4.63% 7.44% -
ROE -0.27% 4.31% -0.01% -1.05% 1.13% 5.39% 9.67% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 41.10 52.84 42.64 49.15 63.50 76.82 83.13 -11.06%
EPS -0.17 2.71 -0.53 -0.71 0.76 3.56 6.89 -
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 60.00 0.67 0.67 0.66 0.64 0.00%
Adjusted Per Share Value based on latest NOSH - 126,290
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 40.47 52.34 38.98 37.67 48.81 59.10 63.96 -7.33%
EPS -0.17 2.69 -0.43 -0.54 0.58 2.74 4.76 -
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6301 0.6241 54.8494 0.5135 0.515 0.5078 0.4924 4.19%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.28 0.34 0.405 0.39 0.255 0.42 0.48 -
P/RPS 0.68 0.64 0.95 0.79 0.40 0.55 0.58 2.68%
P/EPS -163.95 12.52 -85.84 -55.58 33.75 11.81 7.76 -
EY -0.61 7.99 -1.16 -1.80 2.96 8.47 12.89 -
DY 0.00 0.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.01 0.58 0.38 0.64 0.75 -8.49%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 16/05/23 17/05/22 25/05/21 28/05/20 29/05/19 23/05/18 -
Price 0.26 0.32 0.375 0.00 0.30 0.415 0.50 -
P/RPS 0.63 0.61 0.88 0.00 0.47 0.54 0.60 0.81%
P/EPS -152.24 11.79 -79.48 0.00 39.70 11.67 8.08 -
EY -0.66 8.48 -1.26 0.00 2.52 8.57 12.38 -
DY 0.00 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.01 0.00 0.45 0.63 0.78 -10.15%

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