[OWG] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 22.89%
YoY- 43.21%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 92,936 63,423 43,076 25,075 13,513 25,957 22,842 154.64%
PBT -2,324 -14,676 -18,410 -32,536 -42,002 -39,421 -56,916 -88.11%
Tax -2,217 -1,450 794 802 851 808 0 -
NP -4,541 -16,126 -17,616 -31,734 -41,151 -38,613 -56,916 -81.43%
-
NP to SH -4,535 -16,121 -17,603 -31,719 -41,136 -38,596 -56,885 -81.44%
-
Tax Rate - - - - - - - -
Total Cost 97,477 79,549 60,692 56,809 54,664 64,570 79,758 14.29%
-
Net Worth 198,184 198,184 191,587 191,587 192,891 207,104 232,456 -10.07%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 198,184 198,184 191,587 191,587 192,891 207,104 232,456 -10.07%
NOSH 430,836 430,836 399,139 399,139 399,139 399,139 399,139 5.22%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -4.89% -25.43% -40.90% -126.56% -304.53% -148.76% -249.17% -
ROE -2.29% -8.13% -9.19% -16.56% -21.33% -18.64% -24.47% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.57 14.72 10.79 6.28 3.85 7.39 6.98 112.01%
EPS -1.05 -3.74 -4.41 -7.95 -11.73 -11.00 -17.37 -84.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.48 0.48 0.55 0.59 0.71 -25.10%
Adjusted Per Share Value based on latest NOSH - 399,139
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.25 13.82 9.39 5.46 2.94 5.66 4.98 154.54%
EPS -0.99 -3.51 -3.84 -6.91 -8.96 -8.41 -12.40 -81.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4319 0.4319 0.4175 0.4175 0.4204 0.4513 0.5066 -10.08%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.465 0.505 0.59 0.485 0.51 0.415 0.45 -
P/RPS 2.16 3.43 5.47 7.72 13.24 5.61 6.45 -51.74%
P/EPS -44.18 -13.50 -13.38 -6.10 -4.35 -3.77 -2.59 561.50%
EY -2.26 -7.41 -7.47 -16.39 -23.00 -26.49 -38.61 -84.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.10 1.23 1.01 0.93 0.70 0.63 36.93%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 23/05/22 25/02/22 26/11/21 29/09/21 21/05/21 -
Price 0.445 0.525 0.655 0.555 0.51 0.49 0.37 -
P/RPS 2.06 3.57 6.07 8.83 13.24 6.63 5.30 -46.71%
P/EPS -42.28 -14.03 -14.85 -6.98 -4.35 -4.46 -2.13 631.78%
EY -2.37 -7.13 -6.73 -14.32 -23.00 -22.44 -46.96 -86.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.14 1.36 1.16 0.93 0.83 0.52 51.47%

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