[OWG] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 117.55%
YoY- 17.2%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 32,945 131,585 95,714 62,250 30,141 119,986 93,172 -49.96%
PBT 1,041 9,887 7,344 5,808 2,460 8,564 7,565 -73.31%
Tax -385 -3,602 -1,466 -1,204 -390 -3,469 -2,865 -73.73%
NP 656 6,285 5,878 4,604 2,070 5,095 4,700 -73.06%
-
NP to SH 639 6,356 6,049 4,723 2,171 5,848 5,152 -75.09%
-
Tax Rate 36.98% 36.43% 19.96% 20.73% 15.85% 40.51% 37.87% -
Total Cost 32,289 125,300 89,836 57,646 28,071 114,891 88,472 -48.89%
-
Net Worth 245,732 245,732 245,044 234,325 225,030 211,458 202,361 13.80%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 245,732 245,732 245,044 234,325 225,030 211,458 202,361 13.80%
NOSH 267,100 267,100 267,100 257,500 257,500 242,884 242,884 6.53%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.99% 4.78% 6.14% 7.40% 6.87% 4.25% 5.04% -
ROE 0.26% 2.59% 2.47% 2.02% 0.96% 2.77% 2.55% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.33 49.26 35.94 24.17 12.05 49.93 39.14 -53.66%
EPS 0.24 2.44 2.35 1.86 0.87 2.43 2.16 -76.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.92 0.91 0.90 0.88 0.85 5.41%
Adjusted Per Share Value based on latest NOSH - 257,500
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.18 28.68 20.86 13.57 6.57 26.15 20.30 -49.95%
EPS 0.14 1.39 1.32 1.03 0.47 1.27 1.12 -74.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5355 0.5355 0.534 0.5106 0.4904 0.4608 0.441 13.80%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.94 0.875 1.02 1.22 1.17 1.75 1.98 -
P/RPS 7.62 1.78 2.84 5.05 9.71 3.50 5.06 31.34%
P/EPS 392.92 36.77 44.91 66.51 134.75 71.91 91.50 163.95%
EY 0.25 2.72 2.23 1.50 0.74 1.39 1.09 -62.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.95 1.11 1.34 1.30 1.99 2.33 -42.31%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 27/08/18 21/05/18 13/02/18 24/11/17 29/08/17 30/05/17 -
Price 0.61 1.12 1.09 1.34 1.16 1.18 1.81 -
P/RPS 4.95 2.27 3.03 5.54 9.62 2.36 4.62 4.70%
P/EPS 254.98 47.07 48.00 73.06 133.60 48.49 83.64 110.10%
EY 0.39 2.12 2.08 1.37 0.75 2.06 1.20 -52.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.22 1.18 1.47 1.29 1.34 2.13 -54.17%

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