[OWG] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -9.47%
YoY- -733.45%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 4,076 26,027 28,314 37,930 53,852 91,476 119,826 -89.48%
PBT -43,212 -39,771 -43,514 -36,218 -32,888 -34,766 -13,382 118.31%
Tax -28 808 0 0 -200 -165 -218 -74.51%
NP -43,240 -38,963 -43,514 -36,218 -33,088 -34,931 -13,601 116.05%
-
NP to SH -43,236 -38,947 -43,504 -36,208 -33,076 -34,931 -13,584 116.22%
-
Tax Rate - - - - - - - -
Total Cost 47,316 64,990 71,829 74,148 86,940 126,407 133,427 -49.86%
-
Net Worth 192,891 207,104 232,456 227,456 213,825 222,377 248,037 -15.42%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 192,891 207,104 232,456 227,456 213,825 222,377 248,037 -15.42%
NOSH 399,139 399,139 399,139 399,139 285,100 285,100 285,100 25.12%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -1,060.84% -149.70% -153.68% -95.49% -61.44% -38.19% -11.35% -
ROE -22.41% -18.81% -18.71% -15.92% -15.47% -15.71% -5.48% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.16 7.41 8.65 12.67 18.89 32.09 42.03 -90.84%
EPS -12.32 -11.10 -13.29 -12.10 -11.60 -12.25 -4.76 88.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.59 0.71 0.76 0.75 0.78 0.87 -26.31%
Adjusted Per Share Value based on latest NOSH - 399,139
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.89 5.67 6.17 8.27 11.74 19.93 26.11 -89.46%
EPS -9.42 -8.49 -9.48 -7.89 -7.21 -7.61 -2.96 116.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4204 0.4513 0.5066 0.4957 0.466 0.4846 0.5405 -15.41%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.51 0.415 0.45 0.35 0.29 0.325 0.23 -
P/RPS 43.88 5.60 5.20 2.76 1.54 1.01 0.55 1748.32%
P/EPS -4.14 -3.74 -3.39 -2.89 -2.50 -2.65 -4.83 -9.75%
EY -24.17 -26.74 -29.53 -34.57 -40.01 -37.70 -20.72 10.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.70 0.63 0.46 0.39 0.42 0.26 133.70%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 29/09/21 21/05/21 22/02/21 19/11/20 26/08/20 18/06/20 -
Price 0.51 0.49 0.37 0.34 0.26 0.295 0.40 -
P/RPS 43.88 6.61 4.28 2.68 1.38 0.92 0.95 1184.34%
P/EPS -4.14 -4.42 -2.78 -2.81 -2.24 -2.41 -8.40 -37.57%
EY -24.17 -22.64 -35.91 -35.58 -44.62 -41.53 -11.91 60.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.83 0.52 0.45 0.35 0.38 0.46 59.81%

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