[OWG] QoQ TTM 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- -29.2%
YoY- -367.3%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 13,513 25,957 22,842 39,681 71,262 91,476 118,066 -76.39%
PBT -42,002 -39,421 -56,916 -55,905 -43,634 -34,766 -20,044 63.67%
Tax 851 808 0 15 366 -164 534 36.39%
NP -41,151 -38,613 -56,916 -55,890 -43,268 -34,930 -19,510 64.39%
-
NP to SH -41,136 -38,596 -56,885 -55,856 -43,233 -34,902 -19,513 64.33%
-
Tax Rate - - - - - - - -
Total Cost 54,664 64,570 79,758 95,571 114,530 126,406 137,576 -45.92%
-
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 -304.53% -148.76% -249.17% -140.85% -60.72% -38.18% -16.52% -
ROE -21.33% -18.64% -24.47% -24.56% -20.22% -15.69% -7.87% -
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 3.85 7.39 6.98 13.26 25.00 32.09 41.41 -79.44%
EPS -11.73 -11.00 -17.37 -18.66 -15.16 -12.24 -6.84 43.22%
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 2.94 5.66 4.98 8.65 15.53 19.93 25.73 -76.42%
EPS -8.96 -8.41 -12.40 -12.17 -9.42 -7.61 -4.25 64.34%
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 13.24 5.61 6.45 2.64 1.16 1.01 0.56 722.17%
P/EPS -4.35 -3.77 -2.59 -1.88 -1.91 -2.65 -3.36 18.76%
EY -23.00 -26.49 -38.61 -53.32 -52.29 -37.67 -29.76 -15.77%
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 13.24 6.63 5.30 2.56 1.04 0.92 0.97 470.23%
P/EPS -4.35 -4.46 -2.13 -1.82 -1.71 -2.41 -5.84 -17.81%
EY -23.00 -22.44 -46.96 -54.89 -58.32 -41.50 -17.11 21.77%
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