[OWG] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 2204.84%
YoY- -76.52%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 53,852 91,476 119,826 141,520 134,708 123,847 127,534 -43.62%
PBT -32,888 -34,766 -13,382 6,060 2,584 -14,341 -5,777 217.81%
Tax -200 -165 -218 -358 -2,320 11,519 14,427 -
NP -33,088 -34,931 -13,601 5,702 264 -2,822 8,650 -
-
NP to SH -33,076 -34,931 -13,584 5,716 248 -2,633 8,913 -
-
Tax Rate - - - 5.91% 89.78% - - -
Total Cost 86,940 126,407 133,427 135,818 134,444 126,669 118,884 -18.78%
-
Net Worth 213,825 222,377 248,037 259,441 256,589 245,894 256,823 -11.46%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 213,825 222,377 248,037 259,441 256,589 245,894 256,823 -11.46%
NOSH 285,100 285,100 285,100 285,100 285,100 285,100 285,100 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -61.44% -38.19% -11.35% 4.03% 0.20% -2.28% 6.78% -
ROE -15.47% -15.71% -5.48% 2.20% 0.10% -1.07% 3.47% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.89 32.09 42.03 49.64 47.25 45.33 46.68 -45.19%
EPS -11.60 -12.25 -4.76 2.00 0.08 -0.95 3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.78 0.87 0.91 0.90 0.90 0.94 -13.94%
Adjusted Per Share Value based on latest NOSH - 285,100
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.81 20.06 26.28 31.04 29.54 27.16 27.97 -43.62%
EPS -7.25 -7.66 -2.98 1.25 0.05 -0.58 1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4689 0.4877 0.5439 0.5689 0.5627 0.5392 0.5632 -11.47%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.29 0.325 0.23 0.54 0.51 0.50 0.605 -
P/RPS 1.54 1.01 0.55 1.09 1.08 1.10 1.30 11.92%
P/EPS -2.50 -2.65 -4.83 26.93 586.29 -51.88 18.54 -
EY -40.01 -37.70 -20.72 3.71 0.17 -1.93 5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.26 0.59 0.57 0.56 0.64 -28.05%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 26/08/20 18/06/20 21/02/20 15/11/19 29/08/19 21/05/19 -
Price 0.26 0.295 0.40 0.53 0.555 0.57 0.535 -
P/RPS 1.38 0.92 0.95 1.07 1.17 1.26 1.15 12.88%
P/EPS -2.24 -2.41 -8.40 26.44 638.03 -59.15 16.40 -
EY -44.62 -41.53 -11.91 3.78 0.16 -1.69 6.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.46 0.58 0.62 0.63 0.57 -27.69%

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