[OWG] QoQ Quarter Result on 30-Jun-2015 [#4]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -27.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 24,212 28,346 22,679 20,409 22,697 24,564 19,222 16.61%
PBT 4,237 7,491 4,028 4,036 5,387 5,526 4,053 3.00%
Tax -1,206 -2,055 -968 -1,112 -1,331 -1,340 -992 13.89%
NP 3,031 5,436 3,060 2,924 4,056 4,186 3,061 -0.65%
-
NP to SH 2,926 5,334 3,051 2,912 4,042 4,186 3,042 -2.55%
-
Tax Rate 28.46% 27.43% 24.03% 27.55% 24.71% 24.25% 24.48% -
Total Cost 21,181 22,910 19,619 17,485 18,641 20,378 16,161 19.74%
-
Net Worth 175,559 148,166 146,829 11,356,799 15,561,699 15,488,200 10,190,700 -93.31%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 5,339 - - - - -
Div Payout % - - 175.00% - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 175,559 148,166 146,829 11,356,799 15,561,699 15,488,200 10,190,700 -93.31%
NOSH 225,076 185,208 190,687 14,560,000 20,210,000 20,930,000 15,210,000 -93.95%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.52% 19.18% 13.49% 14.33% 17.87% 17.04% 15.92% -
ROE 1.67% 3.60% 2.08% 0.03% 0.03% 0.03% 0.03% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.76 15.30 11.89 0.14 0.11 0.12 0.13 1794.14%
EPS 1.30 2.88 1.60 0.02 0.02 0.02 0.02 1512.52%
DPS 0.00 0.00 2.80 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.80 0.77 0.78 0.77 0.74 0.67 10.65%
Adjusted Per Share Value based on latest NOSH - 14,560,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.31 6.22 4.97 4.48 4.98 5.39 4.22 16.53%
EPS 0.64 1.17 0.67 0.64 0.89 0.92 0.67 -3.00%
DPS 0.00 0.00 1.17 0.00 0.00 0.00 0.00 -
NAPS 0.385 0.3249 0.322 24.9053 34.1265 33.9654 22.348 -93.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 - -
Price 2.40 3.09 2.30 2.69 1.74 0.89 0.00 -
P/RPS 22.31 20.19 19.34 1,919.08 1,549.34 758.33 0.00 -
P/EPS 184.62 107.29 143.75 13,450.00 8,700.00 4,450.00 0.00 -
EY 0.54 0.93 0.70 0.01 0.01 0.02 0.00 -
DY 0.00 0.00 1.22 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 3.86 2.99 3.45 2.26 1.20 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 19/02/16 12/11/15 26/08/15 25/05/15 24/02/15 15/12/14 -
Price 2.20 2.46 2.69 2.15 2.70 1.48 0.00 -
P/RPS 20.45 16.07 22.62 1,533.83 2,404.15 1,261.05 0.00 -
P/EPS 169.23 85.42 168.13 10,750.00 13,500.00 7,400.00 0.00 -
EY 0.59 1.17 0.59 0.01 0.01 0.01 0.00 -
DY 0.00 0.00 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 3.08 3.49 2.76 3.51 2.00 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