[OWG] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 27.84%
YoY- -54.46%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 62,250 30,141 119,986 93,172 61,659 28,466 97,967 -26.02%
PBT 5,808 2,460 8,564 7,565 7,111 2,895 17,778 -52.46%
Tax -1,204 -390 -3,469 -2,865 -3,245 -1,440 -5,106 -61.73%
NP 4,604 2,070 5,095 4,700 3,866 1,455 12,672 -48.98%
-
NP to SH 4,723 2,171 5,848 5,152 4,030 1,313 12,572 -47.84%
-
Tax Rate 20.73% 15.85% 40.51% 37.87% 45.63% 49.74% 28.72% -
Total Cost 57,646 28,071 114,891 88,472 57,793 27,011 85,295 -22.93%
-
Net Worth 234,325 225,030 211,458 202,361 201,541 180,537 176,776 20.60%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - 6,345 -
Div Payout % - - - - - - 50.48% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 234,325 225,030 211,458 202,361 201,541 180,537 176,776 20.60%
NOSH 257,500 257,500 242,884 242,884 242,884 234,464 226,636 8.85%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.40% 6.87% 4.25% 5.04% 6.27% 5.11% 12.93% -
ROE 2.02% 0.96% 2.77% 2.55% 2.00% 0.73% 7.11% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 24.17 12.05 49.93 39.14 26.31 12.14 43.23 -32.06%
EPS 1.86 0.87 2.43 2.16 1.72 0.56 5.55 -51.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.80 -
NAPS 0.91 0.90 0.88 0.85 0.86 0.77 0.78 10.79%
Adjusted Per Share Value based on latest NOSH - 242,884
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.65 6.61 26.31 20.43 13.52 6.24 21.48 -26.02%
EPS 1.04 0.48 1.28 1.13 0.88 0.29 2.76 -47.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
NAPS 0.5139 0.4935 0.4637 0.4438 0.442 0.3959 0.3877 20.60%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.22 1.17 1.75 1.98 2.30 2.21 2.12 -
P/RPS 5.05 9.71 3.50 5.06 8.74 18.20 4.90 2.02%
P/EPS 66.51 134.75 71.91 91.50 133.75 394.64 38.22 44.53%
EY 1.50 0.74 1.39 1.09 0.75 0.25 2.62 -30.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
P/NAPS 1.34 1.30 1.99 2.33 2.67 2.87 2.72 -37.54%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 24/11/17 29/08/17 30/05/17 22/02/17 28/11/16 22/08/16 -
Price 1.34 1.16 1.18 1.81 2.02 2.28 1.91 -
P/RPS 5.54 9.62 2.36 4.62 7.68 18.78 4.42 16.20%
P/EPS 73.06 133.60 48.49 83.64 117.47 407.14 34.43 64.90%
EY 1.37 0.75 2.06 1.20 0.85 0.25 2.90 -39.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 1.47 1.29 1.34 2.13 2.35 2.96 2.45 -28.79%

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