[OGAWA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 282.6%
YoY- 166.7%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 120,048 79,296 38,235 155,952 108,250 71,186 35,207 126.71%
PBT 2,503 2,479 121 8,376 3,192 1,317 599 159.65%
Tax -1,524 -856 -256 -85 -1,025 -869 -515 106.25%
NP 979 1,623 -135 8,291 2,167 448 84 414.81%
-
NP to SH 979 1,623 -135 8,291 2,167 448 84 414.81%
-
Tax Rate 60.89% 34.53% 211.57% 1.01% 32.11% 65.98% 85.98% -
Total Cost 119,069 77,673 38,370 147,661 106,083 70,738 35,123 125.83%
-
Net Worth 62,082 62,515 65,045 64,792 58,664 58,118 56,399 6.61%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 3,599 - - - -
Div Payout % - - - 43.42% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 62,082 62,515 65,045 64,792 58,664 58,118 56,399 6.61%
NOSH 119,390 120,222 122,727 119,985 119,723 121,081 119,999 -0.33%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.82% 2.05% -0.35% 5.32% 2.00% 0.63% 0.24% -
ROE 1.58% 2.60% -0.21% 12.80% 3.69% 0.77% 0.15% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 100.55 65.96 31.15 129.98 90.42 58.79 29.34 127.47%
EPS 0.82 1.35 -0.11 6.91 1.81 0.37 0.07 416.56%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.53 0.54 0.49 0.48 0.47 6.97%
Adjusted Per Share Value based on latest NOSH - 120,078
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 93.94 62.05 29.92 122.03 84.71 55.70 27.55 126.71%
EPS 0.77 1.27 -0.11 6.49 1.70 0.35 0.07 395.33%
DPS 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
NAPS 0.4858 0.4892 0.509 0.507 0.459 0.4548 0.4413 6.62%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.365 0.36 0.42 0.34 0.35 0.34 0.38 -
P/RPS 0.36 0.55 1.35 0.26 0.39 0.58 1.30 -57.54%
P/EPS 44.51 26.67 -381.82 4.92 19.34 91.89 542.86 -81.15%
EY 2.25 3.75 -0.26 20.32 5.17 1.09 0.18 439.43%
DY 0.00 0.00 0.00 8.82 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.79 0.63 0.71 0.71 0.81 -9.27%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 08/06/11 25/02/11 25/11/10 20/08/10 13/05/10 25/02/10 24/11/09 -
Price 0.33 0.37 0.44 0.44 0.36 0.36 0.32 -
P/RPS 0.33 0.56 1.41 0.34 0.40 0.61 1.09 -54.94%
P/EPS 40.24 27.41 -400.00 6.37 19.89 97.30 457.14 -80.24%
EY 2.48 3.65 -0.25 15.70 5.03 1.03 0.22 403.49%
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.83 0.81 0.73 0.75 0.68 -4.96%

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