[OGAWA] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 80.07%
YoY- -121.11%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 193,529 180,626 179,468 176,068 156,389 151,226 152,128 17.38%
PBT 11,204 7,978 7,944 5,476 1,470 1,010 1,436 292.88%
Tax -4,788 -4,200 -2,500 -6,829 -8,259 -9,834 -4,104 10.81%
NP 6,416 3,778 5,444 -1,353 -6,789 -8,824 -2,668 -
-
NP to SH 6,416 3,778 5,444 -1,353 -6,789 -8,824 -2,668 -
-
Tax Rate 42.73% 52.64% 31.47% 124.71% 561.84% 973.66% 285.79% -
Total Cost 187,113 176,848 174,024 177,421 163,178 160,050 154,796 13.46%
-
Net Worth 82,799 73,394 72,265 70,689 60,047 59,945 67,891 14.13%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 82,799 73,394 72,265 70,689 60,047 59,945 67,891 14.13%
NOSH 119,999 120,318 120,442 119,813 120,094 119,891 119,107 0.49%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.32% 2.09% 3.03% -0.77% -4.34% -5.83% -1.75% -
ROE 7.75% 5.15% 7.53% -1.91% -11.31% -14.72% -3.93% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 161.27 150.12 149.01 146.95 130.22 126.14 127.72 16.80%
EPS 5.35 3.14 4.52 -1.13 -5.65 -7.36 -2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.61 0.60 0.59 0.50 0.50 0.57 13.57%
Adjusted Per Share Value based on latest NOSH - 119,811
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 151.44 141.34 140.43 137.77 122.37 118.33 119.04 17.39%
EPS 5.02 2.96 4.26 -1.06 -5.31 -6.90 -2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6479 0.5743 0.5655 0.5531 0.4699 0.4691 0.5312 14.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.45 0.39 0.40 0.34 0.41 0.44 0.31 -
P/RPS 0.28 0.26 0.27 0.23 0.31 0.35 0.24 10.81%
P/EPS 8.42 12.42 8.85 -30.11 -7.25 -5.98 -13.84 -
EY 11.88 8.05 11.30 -3.32 -13.79 -16.73 -7.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.67 0.58 0.82 0.88 0.54 13.14%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 25/02/13 27/11/12 28/08/12 29/05/12 21/02/12 29/11/11 -
Price 0.49 0.36 0.38 0.38 0.36 0.54 0.38 -
P/RPS 0.30 0.24 0.26 0.26 0.28 0.43 0.30 0.00%
P/EPS 9.16 11.46 8.41 -33.65 -6.37 -7.34 -16.96 -
EY 10.91 8.72 11.89 -2.97 -15.70 -13.63 -5.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.59 0.63 0.64 0.72 1.08 0.67 3.93%

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