[OGAWA] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 97.1%
YoY- 84.56%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 35,979 35,207 41,995 28,932 30,182 27,443 38,359 -4.16%
PBT 718 599 3,723 263 -10,745 -4,420 -7,820 -
Tax -354 -515 -469 -579 -162 -42 1,060 -
NP 364 84 3,254 -316 -10,907 -4,462 -6,760 -
-
NP to SH 364 84 3,254 -316 -10,907 -4,462 -6,760 -
-
Tax Rate 49.30% 85.98% 12.60% 220.15% - - - -
Total Cost 35,615 35,123 38,741 29,248 41,089 31,905 45,119 -14.55%
-
Net Worth 58,239 56,399 56,434 54,692 53,995 64,770 69,641 -11.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 58,239 56,399 56,434 54,692 53,995 64,770 69,641 -11.20%
NOSH 121,333 119,999 120,073 121,538 119,988 119,946 120,071 0.69%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.01% 0.24% 7.75% -1.09% -36.14% -16.26% -17.62% -
ROE 0.63% 0.15% 5.77% -0.58% -20.20% -6.89% -9.71% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.65 29.34 34.97 23.80 25.15 22.88 31.95 -4.84%
EPS 0.30 0.07 2.71 -0.26 -9.09 -3.72 -5.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.47 0.45 0.45 0.54 0.58 -11.82%
Adjusted Per Share Value based on latest NOSH - 121,538
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.15 27.55 32.86 22.64 23.62 21.47 30.02 -4.18%
EPS 0.28 0.07 2.55 -0.25 -8.53 -3.49 -5.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4557 0.4413 0.4416 0.428 0.4225 0.5068 0.5449 -11.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.34 0.38 0.25 0.17 0.19 0.22 0.28 -
P/RPS 1.15 1.30 0.71 0.71 0.76 0.96 0.88 19.47%
P/EPS 113.33 542.86 9.23 -65.38 -2.09 -5.91 -4.97 -
EY 0.88 0.18 10.84 -1.53 -47.84 -16.91 -20.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 0.53 0.38 0.42 0.41 0.48 29.72%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 26/08/08 -
Price 0.36 0.32 0.38 0.19 0.20 0.20 0.22 -
P/RPS 1.21 1.09 1.09 0.80 0.80 0.87 0.69 45.27%
P/EPS 120.00 457.14 14.02 -73.08 -2.20 -5.38 -3.91 -
EY 0.83 0.22 7.13 -1.37 -45.45 -18.60 -25.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.68 0.81 0.42 0.44 0.37 0.38 57.14%

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