[CWG] YoY 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- 40.9%
YoY- 79.33%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
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 13,207 18,159 16,207 13,342 11,932 15,108 16,681 -3.81%
PBT -1,538 694 101 -543 -1,955 -976 50 -
Tax 439 -43 -34 254 557 226 468 -1.05%
NP -1,099 651 67 -289 -1,398 -750 518 -
-
NP to SH -1,099 614 79 -289 -1,398 -750 518 -
-
Tax Rate - 6.20% 33.66% - - - -936.00% -
Total Cost 14,306 17,508 16,140 13,631 13,330 15,858 16,163 -2.01%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 -8.32% 3.58% 0.41% -2.17% -11.72% -4.96% 3.11% -
ROE -1.06% 0.60% 0.00% -0.34% -1.65% -0.90% 0.64% -
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 8.17 11.17 10.80 10.61 9.46 11.96 13.21 -7.68%
EPS -0.68 0.38 0.05 -0.23 -1.11 -0.59 0.41 -
DPS 0.00 0.00 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 8.05 11.06 9.87 8.13 7.27 9.20 10.16 -3.80%
EPS -0.67 0.37 0.05 -0.18 -0.85 -0.46 0.32 -
DPS 0.00 0.00 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 3.43 3.04 3.75 3.68 2.70 3.51 3.63 -0.93%
P/EPS -41.17 90.04 769.28 -169.76 -23.01 -70.72 117.03 -
EY -2.43 1.11 0.13 -0.59 -4.35 -1.41 0.85 -
DY 0.00 0.00 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 3.18 2.87 3.47 0.00 3.17 3.47 3.79 -2.87%
P/EPS -38.23 84.74 712.30 0.00 -27.07 -69.88 121.90 -
EY -2.62 1.18 0.14 0.00 -3.69 -1.43 0.82 -
DY 0.00 0.00 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