[OWG] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 119.28%
YoY- 107.19%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 133,966 131,849 134,410 122,128 63,423 51,140 36,166 139.97%
PBT 15,427 9,753 8,924 6,196 -14,676 -14,900 -22,448 -
Tax -3,699 -5,656 -3,888 -3,096 -1,450 -18 -12 4511.34%
NP 11,728 4,097 5,036 3,100 -16,126 -14,918 -22,460 -
-
NP to SH 11,736 4,105 5,042 3,108 -16,121 -14,913 -22,454 -
-
Tax Rate 23.98% 57.99% 43.57% 49.97% - - - -
Total Cost 122,238 127,752 129,374 119,028 79,549 66,058 58,626 63.42%
-
Net Worth 215,422 202,493 202,493 198,184 198,184 191,587 191,587 8.15%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 215,422 202,493 202,493 198,184 198,184 191,587 191,587 8.15%
NOSH 430,896 430,836 430,836 430,836 430,836 399,139 399,139 5.25%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.75% 3.11% 3.75% 2.54% -25.43% -29.17% -62.10% -
ROE 5.45% 2.03% 2.49% 1.57% -8.13% -7.78% -11.72% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.09 30.60 31.20 28.35 14.72 12.81 9.06 128.02%
EPS 2.72 0.95 1.18 0.72 -3.74 -3.73 -5.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.47 0.47 0.46 0.46 0.48 0.48 2.76%
Adjusted Per Share Value based on latest NOSH - 430,836
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 29.19 28.73 29.29 26.61 13.82 11.14 7.88 139.98%
EPS 2.56 0.89 1.10 0.68 -3.51 -3.25 -4.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4695 0.4413 0.4413 0.4319 0.4319 0.4175 0.4175 8.16%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.55 0.53 0.58 0.465 0.505 0.59 0.485 -
P/RPS 1.77 1.73 1.86 1.64 3.43 4.60 5.35 -52.26%
P/EPS 20.19 55.62 49.56 64.46 -13.50 -15.79 -8.62 -
EY 4.95 1.80 2.02 1.55 -7.41 -6.33 -11.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.13 1.23 1.01 1.10 1.23 1.01 5.87%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 28/02/23 29/11/22 30/08/22 23/05/22 25/02/22 -
Price 0.53 0.59 0.555 0.445 0.525 0.655 0.555 -
P/RPS 1.70 1.93 1.78 1.57 3.57 5.11 6.13 -57.57%
P/EPS 19.46 61.92 47.42 61.69 -14.03 -17.53 -9.87 -
EY 5.14 1.62 2.11 1.62 -7.13 -5.70 -10.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.26 1.18 0.97 1.14 1.36 1.16 -5.84%

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