[OWG] YoY Cumulative 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- 117.55%
YoY- 17.2%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 18,965 70,760 66,387 62,250 61,659 51,025 43,786 -13.00%
PBT -18,109 3,030 1,169 5,808 7,111 11,519 9,579 -
Tax 0 -179 11,031 -1,204 -3,245 -3,023 -2,333 -
NP -18,109 2,851 12,200 4,604 3,866 8,496 7,246 -
-
NP to SH -18,104 2,858 12,170 4,723 4,030 8,386 7,246 -
-
Tax Rate - 5.91% -943.63% 20.73% 45.63% 26.24% 24.36% -
Total Cost 37,074 67,909 54,187 57,646 57,793 42,529 36,540 0.24%
-
Net Worth 227,456 259,441 261,946 234,325 201,541 148,097 13,405,100 -49.27%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - 5,183 - -
Div Payout % - - - - - 61.81% - -
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 227,456 259,441 261,946 234,325 201,541 148,097 13,405,100 -49.27%
NOSH 399,139 285,100 277,100 257,500 242,884 185,121 18,115,000 -47.02%
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 -95.49% 4.03% 18.38% 7.40% 6.27% 16.65% 16.55% -
ROE -7.96% 1.10% 4.65% 2.02% 2.00% 5.66% 0.05% -
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 6.34 24.82 24.33 24.17 26.31 27.56 0.24 72.48%
EPS -6.05 1.00 4.51 1.86 1.72 4.53 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 2.80 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 4.13 15.42 14.47 13.57 13.44 11.12 9.54 -13.01%
EPS -3.95 0.62 2.65 1.03 0.88 1.83 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 1.13 0.00 -
NAPS 0.4957 0.5654 0.5708 0.5106 0.4392 0.3227 29.2126 -49.27%
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 5.52 2.18 2.12 5.05 8.74 11.21 368.21 -50.31%
P/EPS -5.79 53.87 11.55 66.51 133.75 68.21 2,225.00 -
EY -17.28 1.86 8.66 1.50 0.75 1.47 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.91 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 5.37 2.14 2.65 5.54 7.68 8.93 612.30 -54.55%
P/EPS -5.62 52.87 14.46 73.06 117.47 54.30 3,700.00 -
EY -17.79 1.89 6.91 1.37 0.85 1.84 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 1.14 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