[CWG] YoY Quarter Result on 31-Dec-2018 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -38.76%
YoY- -37.54%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 14,756 15,583 23,863 26,966 31,853 30,770 28,480 -10.37%
PBT -1,272 -599 1,958 2,072 3,033 5,418 3,819 -
Tax 304 110 -482 -508 -529 -1,077 -836 -
NP -968 -489 1,476 1,564 2,504 4,341 2,983 -
-
NP to SH -956 -489 1,476 1,564 2,504 4,341 2,983 -
-
Tax Rate - - 24.62% 24.52% 17.44% 19.88% 21.89% -
Total Cost 15,724 16,072 22,387 25,402 29,349 26,429 25,497 -7.73%
-
Net Worth 83,025 84,283 84,614 84,614 8,082,560 56,841 50,067 8.78%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 83,025 84,283 84,614 84,614 8,082,560 56,841 50,067 8.78%
NOSH 126,290 126,290 126,290 126,290 126,290 42,104 42,073 20.08%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -6.56% -3.14% 6.19% 5.80% 7.86% 14.11% 10.47% -
ROE -1.15% -0.58% 1.74% 1.85% 0.03% 7.64% 5.96% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 11.73 12.39 18.90 21.35 25.22 73.08 67.69 -25.31%
EPS -0.76 -0.39 1.17 1.24 1.98 10.31 7.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.67 0.67 0.67 64.00 1.35 1.19 -9.34%
Adjusted Per Share Value based on latest NOSH - 126,290
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 8.99 9.49 14.54 16.43 19.41 18.75 17.35 -10.36%
EPS -0.58 -0.30 0.90 0.95 1.53 2.64 1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5058 0.5135 0.5155 0.5155 49.2394 0.3463 0.305 8.78%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.46 0.33 0.385 0.48 0.535 1.17 1.53 -
P/RPS 3.92 2.66 2.04 2.25 2.12 1.60 2.26 9.60%
P/EPS -60.53 -84.89 32.94 38.76 26.98 11.35 21.58 -
EY -1.65 -1.18 3.04 2.58 3.71 8.81 4.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.49 0.57 0.72 0.01 0.87 1.29 -9.67%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 24/02/21 26/02/20 26/02/19 22/02/18 22/02/17 24/02/16 -
Price 0.46 0.36 0.38 0.45 0.50 1.39 1.70 -
P/RPS 3.92 2.91 2.01 2.11 1.98 1.90 2.51 7.70%
P/EPS -60.53 -92.61 32.51 36.34 25.22 13.48 23.98 -
EY -1.65 -1.08 3.08 2.75 3.97 7.42 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.54 0.57 0.67 0.01 1.03 1.43 -11.21%

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