[OWG] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 62.23%
YoY- 122.45%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 121,972 133,966 131,849 134,410 122,128 63,423 51,140 78.41%
PBT 5,216 15,427 9,753 8,924 6,196 -14,676 -14,900 -
Tax -8 -3,699 -5,656 -3,888 -3,096 -1,450 -18 -41.73%
NP 5,208 11,728 4,097 5,036 3,100 -16,126 -14,918 -
-
NP to SH 5,212 11,736 4,105 5,042 3,108 -16,121 -14,913 -
-
Tax Rate 0.15% 23.98% 57.99% 43.57% 49.97% - - -
Total Cost 116,764 122,238 127,752 129,374 119,028 79,549 66,058 46.14%
-
Net Worth 234,029 215,422 202,493 202,493 198,184 198,184 191,587 14.25%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 234,029 215,422 202,493 202,493 198,184 198,184 191,587 14.25%
NOSH 437,046 430,896 430,836 430,836 430,836 430,836 399,139 6.22%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.27% 8.75% 3.11% 3.75% 2.54% -25.43% -29.17% -
ROE 2.23% 5.45% 2.03% 2.49% 1.57% -8.13% -7.78% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 26.58 31.09 30.60 31.20 28.35 14.72 12.81 62.60%
EPS 1.12 2.72 0.95 1.18 0.72 -3.74 -3.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.47 0.47 0.46 0.46 0.48 4.12%
Adjusted Per Share Value based on latest NOSH - 430,836
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 26.58 29.19 28.73 29.29 26.61 13.82 11.14 78.46%
EPS 1.14 2.56 0.89 1.10 0.68 -3.51 -3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.4695 0.4413 0.4413 0.4319 0.4319 0.4175 14.25%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.54 0.55 0.53 0.58 0.465 0.505 0.59 -
P/RPS 2.03 1.77 1.73 1.86 1.64 3.43 4.60 -42.00%
P/EPS 47.54 20.19 55.62 49.56 64.46 -13.50 -15.79 -
EY 2.10 4.95 1.80 2.02 1.55 -7.41 -6.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.10 1.13 1.23 1.01 1.10 1.23 -9.43%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 30/05/23 28/02/23 29/11/22 30/08/22 23/05/22 -
Price 0.535 0.53 0.59 0.555 0.445 0.525 0.655 -
P/RPS 2.01 1.70 1.93 1.78 1.57 3.57 5.11 -46.28%
P/EPS 47.10 19.46 61.92 47.42 61.69 -14.03 -17.53 -
EY 2.12 5.14 1.62 2.11 1.62 -7.13 -5.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.06 1.26 1.18 0.97 1.14 1.36 -15.82%

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