[OWG] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -11.01%
YoY- -30.72%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 63,423 51,140 36,166 4,076 26,027 28,314 37,930 41.01%
PBT -14,676 -14,900 -22,448 -43,212 -39,771 -43,514 -36,218 -45.33%
Tax -1,450 -18 -12 -28 808 0 0 -
NP -16,126 -14,918 -22,460 -43,240 -38,963 -43,514 -36,218 -41.77%
-
NP to SH -16,121 -14,913 -22,454 -43,236 -38,947 -43,504 -36,208 -41.77%
-
Tax Rate - - - - - - - -
Total Cost 79,549 66,058 58,626 47,316 64,990 71,829 74,148 4.81%
-
Net Worth 198,184 191,587 191,587 192,891 207,104 232,456 227,456 -8.79%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 198,184 191,587 191,587 192,891 207,104 232,456 227,456 -8.79%
NOSH 430,836 399,139 399,139 399,139 399,139 399,139 399,139 5.24%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -25.43% -29.17% -62.10% -1,060.84% -149.70% -153.68% -95.49% -
ROE -8.13% -7.78% -11.72% -22.41% -18.81% -18.71% -15.92% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.72 12.81 9.06 1.16 7.41 8.65 12.67 10.54%
EPS -3.74 -3.73 -5.62 -12.32 -11.10 -13.29 -12.10 -54.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.48 0.48 0.55 0.59 0.71 0.76 -28.51%
Adjusted Per Share Value based on latest NOSH - 399,139
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 13.82 11.14 7.88 0.89 5.67 6.17 8.27 40.95%
EPS -3.51 -3.25 -4.89 -9.42 -8.49 -9.48 -7.89 -41.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4319 0.4175 0.4175 0.4204 0.4513 0.5066 0.4957 -8.79%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.505 0.59 0.485 0.51 0.415 0.45 0.35 -
P/RPS 3.43 4.60 5.35 43.88 5.60 5.20 2.76 15.63%
P/EPS -13.50 -15.79 -8.62 -4.14 -3.74 -3.39 -2.89 180.23%
EY -7.41 -6.33 -11.60 -24.17 -26.74 -29.53 -34.57 -64.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.23 1.01 0.93 0.70 0.63 0.46 79.10%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 23/05/22 25/02/22 26/11/21 29/09/21 21/05/21 22/02/21 -
Price 0.525 0.655 0.555 0.51 0.49 0.37 0.34 -
P/RPS 3.57 5.11 6.13 43.88 6.61 4.28 2.68 21.12%
P/EPS -14.03 -17.53 -9.87 -4.14 -4.42 -2.78 -2.81 192.98%
EY -7.13 -5.70 -10.14 -24.17 -22.64 -35.91 -35.58 -65.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.36 1.16 0.93 0.83 0.52 0.45 86.15%

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