[OWG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 55.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 51,025 22,679 86,892 66,483 43,786 19,222 83,084 -27.68%
PBT 11,519 4,028 19,002 14,966 9,579 4,053 20,061 -30.84%
Tax -3,023 -968 -4,775 -3,664 -2,333 -992 -5,515 -32.94%
NP 8,496 3,060 14,227 11,302 7,246 3,061 14,546 -30.05%
-
NP to SH 8,386 3,051 14,155 11,243 7,246 3,042 14,493 -30.49%
-
Tax Rate 26.24% 24.03% 25.13% 24.48% 24.36% 24.48% 27.49% -
Total Cost 42,529 19,619 72,665 55,181 36,540 16,161 68,538 -27.18%
-
Net Worth 148,097 146,829 13,801,124 14,428,516 13,405,100 10,190,700 8,564,045 -93.26%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 5,183 5,339 - - - - - -
Div Payout % 61.81% 175.00% - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 148,097 146,829 13,801,124 14,428,516 13,405,100 10,190,700 8,564,045 -93.26%
NOSH 185,121 190,687 17,693,750 18,738,333 18,115,000 15,210,000 13,175,454 -94.13%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 16.65% 13.49% 16.37% 17.00% 16.55% 15.92% 17.51% -
ROE 5.66% 2.08% 0.10% 0.08% 0.05% 0.03% 0.17% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 27.56 11.89 0.49 0.35 0.24 0.13 0.63 1133.02%
EPS 4.53 1.60 0.08 0.06 0.04 0.02 0.11 1084.48%
DPS 2.80 2.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.77 0.78 0.77 0.74 0.67 0.65 14.80%
Adjusted Per Share Value based on latest NOSH - 20,210,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.19 4.97 19.06 14.58 9.60 4.22 18.22 -27.68%
EPS 1.84 0.67 3.10 2.47 1.59 0.67 3.18 -30.49%
DPS 1.14 1.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3248 0.322 30.2656 31.6415 29.3972 22.348 18.7808 -93.26%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 - - -
Price 3.09 2.30 2.69 1.74 0.89 0.00 0.00 -
P/RPS 11.21 19.34 547.76 490.42 368.21 0.00 0.00 -
P/EPS 68.21 143.75 3,362.50 2,900.00 2,225.00 0.00 0.00 -
EY 1.47 0.70 0.03 0.03 0.04 0.00 0.00 -
DY 0.91 1.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 2.99 3.45 2.26 1.20 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 12/11/15 26/08/15 25/05/15 24/02/15 15/12/14 - -
Price 2.46 2.69 2.15 2.70 1.48 0.00 0.00 -
P/RPS 8.93 22.62 437.80 761.00 612.30 0.00 0.00 -
P/EPS 54.30 168.13 2,687.50 4,500.00 3,700.00 0.00 0.00 -
EY 1.84 0.59 0.04 0.02 0.03 0.00 0.00 -
DY 1.14 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 3.49 2.76 3.51 2.00 0.00 0.00 -

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