[OWG] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
12-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 4.77%
YoY- 0.3%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 22,730 24,212 28,346 22,679 20,409 22,697 24,564 -5.04%
PBT 2,022 4,237 7,491 4,028 4,036 5,387 5,526 -48.87%
Tax -878 -1,206 -2,055 -968 -1,112 -1,331 -1,340 -24.58%
NP 1,144 3,031 5,436 3,060 2,924 4,056 4,186 -57.92%
-
NP to SH 1,260 2,926 5,334 3,051 2,912 4,042 4,186 -55.11%
-
Tax Rate 43.42% 28.46% 27.43% 24.03% 27.55% 24.71% 24.25% -
Total Cost 21,586 21,181 22,910 19,619 17,485 18,641 20,378 3.91%
-
Net Worth 213,919 175,559 148,166 146,829 11,356,799 15,561,699 15,488,200 -94.25%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - 5,339 - - - -
Div Payout % - - - 175.00% - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 213,919 175,559 148,166 146,829 11,356,799 15,561,699 15,488,200 -94.25%
NOSH 274,255 225,076 185,208 190,687 14,560,000 20,210,000 20,930,000 -94.45%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.03% 12.52% 19.18% 13.49% 14.33% 17.87% 17.04% -
ROE 0.59% 1.67% 3.60% 2.08% 0.03% 0.03% 0.03% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.29 10.76 15.30 11.89 0.14 0.11 0.12 1587.98%
EPS 0.56 1.30 2.88 1.60 0.02 0.02 0.02 823.96%
DPS 0.00 0.00 0.00 2.80 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.80 0.77 0.78 0.77 0.74 3.57%
Adjusted Per Share Value based on latest NOSH - 190,687
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.98 5.31 6.22 4.97 4.48 4.98 5.39 -5.14%
EPS 0.28 0.64 1.17 0.67 0.64 0.89 0.92 -54.78%
DPS 0.00 0.00 0.00 1.17 0.00 0.00 0.00 -
NAPS 0.4691 0.385 0.3249 0.322 24.9053 34.1265 33.9654 -94.25%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.12 2.40 3.09 2.30 2.69 1.74 0.89 -
P/RPS 25.58 22.31 20.19 19.34 1,919.08 1,549.34 758.33 -89.58%
P/EPS 461.45 184.62 107.29 143.75 13,450.00 8,700.00 4,450.00 -77.95%
EY 0.22 0.54 0.93 0.70 0.01 0.01 0.02 395.33%
DY 0.00 0.00 0.00 1.22 0.00 0.00 0.00 -
P/NAPS 2.72 3.08 3.86 2.99 3.45 2.26 1.20 72.64%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 25/05/16 19/02/16 12/11/15 26/08/15 25/05/15 24/02/15 -
Price 1.91 2.20 2.46 2.69 2.15 2.70 1.48 -
P/RPS 23.05 20.45 16.07 22.62 1,533.83 2,404.15 1,261.05 -93.07%
P/EPS 415.74 169.23 85.42 168.13 10,750.00 13,500.00 7,400.00 -85.35%
EY 0.24 0.59 1.17 0.59 0.01 0.01 0.01 733.64%
DY 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
P/NAPS 2.45 2.82 3.08 3.49 2.76 3.51 2.00 14.50%

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