[OWG] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 5.31%
YoY- -13437.1%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 26,027 28,314 37,930 53,852 91,476 119,826 141,520 -67.69%
PBT -39,771 -43,514 -36,218 -32,888 -34,766 -13,382 6,060 -
Tax 808 0 0 -200 -165 -218 -358 -
NP -38,963 -43,514 -36,218 -33,088 -34,931 -13,601 5,702 -
-
NP to SH -38,947 -43,504 -36,208 -33,076 -34,931 -13,584 5,716 -
-
Tax Rate - - - - - - 5.91% -
Total Cost 64,990 71,829 74,148 86,940 126,407 133,427 135,818 -38.84%
-
Net Worth 207,104 232,456 227,456 213,825 222,377 248,037 259,441 -13.95%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 207,104 232,456 227,456 213,825 222,377 248,037 259,441 -13.95%
NOSH 399,139 399,139 399,139 285,100 285,100 285,100 285,100 25.17%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -149.70% -153.68% -95.49% -61.44% -38.19% -11.35% 4.03% -
ROE -18.81% -18.71% -15.92% -15.47% -15.71% -5.48% 2.20% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 7.41 8.65 12.67 18.89 32.09 42.03 49.64 -71.89%
EPS -11.10 -13.29 -12.10 -11.60 -12.25 -4.76 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.71 0.76 0.75 0.78 0.87 0.91 -25.10%
Adjusted Per Share Value based on latest NOSH - 285,100
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.71 6.21 8.32 11.81 20.06 26.28 31.04 -67.68%
EPS -8.54 -9.54 -7.94 -7.25 -7.66 -2.98 1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4542 0.5098 0.4988 0.4689 0.4877 0.5439 0.5689 -13.95%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.415 0.45 0.35 0.29 0.325 0.23 0.54 -
P/RPS 5.60 5.20 2.76 1.54 1.01 0.55 1.09 198.03%
P/EPS -3.74 -3.39 -2.89 -2.50 -2.65 -4.83 26.93 -
EY -26.74 -29.53 -34.57 -40.01 -37.70 -20.72 3.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.46 0.39 0.42 0.26 0.59 12.08%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/09/21 21/05/21 22/02/21 19/11/20 26/08/20 18/06/20 21/02/20 -
Price 0.49 0.37 0.34 0.26 0.295 0.40 0.53 -
P/RPS 6.61 4.28 2.68 1.38 0.92 0.95 1.07 237.04%
P/EPS -4.42 -2.78 -2.81 -2.24 -2.41 -8.40 26.44 -
EY -22.64 -35.91 -35.58 -44.62 -41.53 -11.91 3.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.52 0.45 0.35 0.38 0.46 0.58 27.01%

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