[OWG] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 48.5%
YoY- 65.35%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 53,852 134,708 131,780 120,564 113,864 90,716 76,888 -5.75%
PBT -32,888 2,584 4,164 9,840 11,580 16,112 16,212 -
Tax -200 -2,320 -1,540 -1,560 -5,760 -3,872 -3,968 -39.19%
NP -33,088 264 2,624 8,280 5,820 12,240 12,244 -
-
NP to SH -33,076 248 2,556 8,684 5,252 12,204 12,168 -
-
Tax Rate - 89.78% 36.98% 15.85% 49.74% 24.03% 24.48% -
Total Cost 86,940 134,444 129,156 112,284 108,044 78,476 64,644 5.05%
-
Net Worth 213,825 256,589 245,732 225,030 180,537 146,829 10,190,700 -47.45%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - 21,356 - -
Div Payout % - - - - - 175.00% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 213,825 256,589 245,732 225,030 180,537 146,829 10,190,700 -47.45%
NOSH 285,100 285,100 267,100 257,500 234,464 190,687 15,210,000 -48.42%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -61.44% 0.20% 1.99% 6.87% 5.11% 13.49% 15.92% -
ROE -15.47% 0.10% 1.04% 3.86% 2.91% 8.31% 0.12% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 18.89 47.25 49.34 48.22 48.56 47.57 0.51 82.47%
EPS -11.60 0.08 0.96 3.48 2.24 6.40 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 11.20 0.00 -
NAPS 0.75 0.90 0.92 0.90 0.77 0.77 0.67 1.89%
Adjusted Per Share Value based on latest NOSH - 257,500
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 11.74 29.36 28.72 26.27 24.81 19.77 16.76 -5.75%
EPS -7.21 0.05 0.56 1.89 1.14 2.66 2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 4.65 0.00 -
NAPS 0.466 0.5592 0.5355 0.4904 0.3934 0.32 22.2077 -47.45%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 - -
Price 0.29 0.51 0.94 1.17 2.21 2.30 0.00 -
P/RPS 1.54 1.08 1.91 2.43 4.55 4.83 0.00 -
P/EPS -2.50 586.29 98.23 33.69 98.66 35.94 0.00 -
EY -40.01 0.17 1.02 2.97 1.01 2.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.87 0.00 -
P/NAPS 0.39 0.57 1.02 1.30 2.87 2.99 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 15/11/19 23/11/18 24/11/17 28/11/16 12/11/15 15/12/14 -
Price 0.26 0.555 0.61 1.16 2.28 2.69 0.00 -
P/RPS 1.38 1.17 1.24 2.41 4.69 5.65 0.00 -
P/EPS -2.24 638.03 63.74 33.40 101.79 42.03 0.00 -
EY -44.62 0.16 1.57 2.99 0.98 2.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.16 0.00 -
P/NAPS 0.35 0.62 0.66 1.29 2.96 3.49 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