[OWG] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 47.67%
YoY- 92.52%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 133,927 133,966 123,955 112,545 92,936 63,423 43,076 112.87%
PBT 15,182 15,427 3,814 1,010 -2,324 -14,676 -18,410 -
Tax -2,927 -3,699 -5,678 -3,388 -2,217 -1,450 794 -
NP 12,255 11,728 -1,864 -2,378 -4,541 -16,126 -17,616 -
-
NP to SH 12,262 11,736 -1,857 -2,373 -4,535 -16,121 -17,603 -
-
Tax Rate 19.28% 23.98% 148.87% 335.45% - - - -
Total Cost 121,672 122,238 125,819 114,923 97,477 79,549 60,692 58.92%
-
Net Worth 234,029 215,422 202,493 202,493 198,184 198,184 191,587 14.25%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 234,029 215,422 202,493 202,493 198,184 198,184 191,587 14.25%
NOSH 437,046 430,896 430,836 430,836 430,836 430,836 399,139 6.22%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.15% 8.75% -1.50% -2.11% -4.89% -25.43% -40.90% -
ROE 5.24% 5.45% -0.92% -1.17% -2.29% -8.13% -9.19% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 29.19 31.09 28.77 26.12 21.57 14.72 10.79 94.03%
EPS 2.67 2.72 -0.43 -0.55 -1.05 -3.74 -4.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.47 0.47 0.46 0.46 0.48 4.12%
Adjusted Per Share Value based on latest NOSH - 430,836
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 29.37 29.38 27.18 24.68 20.38 13.91 9.45 112.82%
EPS 2.69 2.57 -0.41 -0.52 -0.99 -3.54 -3.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5132 0.4724 0.4441 0.4441 0.4346 0.4346 0.4201 14.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.54 0.55 0.53 0.58 0.465 0.505 0.59 -
P/RPS 1.85 1.77 1.84 2.22 2.16 3.43 5.47 -51.42%
P/EPS 20.21 20.19 -122.96 -105.30 -44.18 -13.50 -13.38 -
EY 4.95 4.95 -0.81 -0.95 -2.26 -7.41 -7.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.10 1.13 1.23 1.01 1.10 1.23 -9.43%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 30/05/23 28/02/23 29/11/22 30/08/22 23/05/22 -
Price 0.535 0.53 0.575 0.555 0.445 0.525 0.655 -
P/RPS 1.83 1.70 2.00 2.12 2.06 3.57 6.07 -55.00%
P/EPS 20.02 19.46 -133.40 -100.76 -42.28 -14.03 -14.85 -
EY 4.99 5.14 -0.75 -0.99 -2.37 -7.13 -6.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.06 1.22 1.18 0.97 1.14 1.36 -15.82%

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