[OWG] YoY Quarter Result on 31-Dec-2017 [#2]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 17.55%
YoY- -5.69%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 5,502 37,083 33,442 32,109 33,194 28,346 24,564 -22.05%
PBT -9,887 2,384 128 3,348 4,216 7,491 5,526 -
Tax 50 401 11,416 -814 -1,805 -2,055 -1,340 -
NP -9,837 2,785 11,544 2,534 2,411 5,436 4,186 -
-
NP to SH -9,835 2,788 11,531 2,552 2,706 5,334 4,186 -
-
Tax Rate - -16.82% -8,918.75% 24.31% 42.81% 27.43% 24.25% -
Total Cost 15,339 34,298 21,898 29,575 30,783 22,910 20,378 -4.61%
-
Net Worth 227,456 259,441 261,946 234,325 201,541 148,166 15,488,200 -50.48%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 227,456 259,441 261,946 234,325 201,541 148,166 15,488,200 -50.48%
NOSH 399,139 285,100 277,100 257,500 242,884 185,208 20,930,000 -48.28%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -178.79% 7.51% 34.52% 7.89% 7.26% 19.18% 17.04% -
ROE -4.32% 1.07% 4.40% 1.09% 1.34% 3.60% 0.03% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1.84 13.01 12.26 12.47 14.16 15.30 0.12 57.55%
EPS -3.29 0.98 4.23 0.99 1.15 2.88 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.91 0.96 0.91 0.86 0.80 0.74 0.44%
Adjusted Per Share Value based on latest NOSH - 257,500
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1.20 8.08 7.29 7.00 7.23 6.18 5.35 -22.03%
EPS -2.14 0.61 2.51 0.56 0.59 1.16 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4957 0.5654 0.5708 0.5106 0.4392 0.3229 33.7521 -50.48%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.35 0.54 0.515 1.22 2.30 3.09 0.89 -
P/RPS 19.04 4.15 4.20 9.78 16.24 20.19 758.33 -45.85%
P/EPS -10.65 55.22 12.19 123.10 199.19 107.29 4,450.00 -
EY -9.39 1.81 8.21 0.81 0.50 0.93 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.59 0.54 1.34 2.67 3.86 1.20 -14.75%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 21/02/20 26/02/19 13/02/18 22/02/17 19/02/16 24/02/15 -
Price 0.34 0.53 0.645 1.34 2.02 2.46 1.48 -
P/RPS 18.49 4.07 5.26 10.75 14.26 16.07 1,261.05 -50.49%
P/EPS -10.35 54.20 15.26 135.21 174.94 85.42 7,400.00 -
EY -9.67 1.85 6.55 0.74 0.57 1.17 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.67 1.47 2.35 3.08 2.00 -21.99%

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