[OGAWA] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 453.6%
YoY- 529.85%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 61,265 78,403 54,834 45,827 44,867 58,776 41,679 29.24%
PBT 5,652 11,884 4,414 1,839 1,986 4,373 598 346.41%
Tax -1,546 -2,320 -1,491 -1,311 -625 -634 -1,278 13.51%
NP 4,106 9,564 2,923 528 1,361 3,739 -680 -
-
NP to SH 4,126 9,560 2,923 528 1,361 3,739 -680 -
-
Tax Rate 27.35% 19.52% 33.78% 71.29% 31.47% 14.50% 213.71% -
Total Cost 57,159 68,839 51,911 45,299 43,506 55,037 42,359 22.09%
-
Net Worth 89,956 86,363 82,658 73,200 72,265 63,499 59,649 31.47%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 89,956 86,363 82,658 73,200 72,265 63,499 59,649 31.47%
NOSH 119,941 119,949 119,795 120,000 120,442 119,811 119,298 0.35%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.70% 12.20% 5.33% 1.15% 3.03% 6.36% -1.63% -
ROE 4.59% 11.07% 3.54% 0.72% 1.88% 5.89% -1.14% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 51.08 65.36 45.77 38.19 37.25 49.06 34.94 28.78%
EPS 3.44 7.97 2.44 0.44 1.13 3.12 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.69 0.61 0.60 0.53 0.50 31.00%
Adjusted Per Share Value based on latest NOSH - 119,795
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 47.94 61.35 42.91 35.86 35.11 45.99 32.61 29.25%
EPS 3.23 7.48 2.29 0.41 1.06 2.93 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7039 0.6758 0.6468 0.5728 0.5655 0.4969 0.4668 31.46%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.01 0.50 0.45 0.39 0.40 0.34 0.41 -
P/RPS 1.98 0.76 0.98 1.02 1.07 0.69 1.17 41.96%
P/EPS 29.36 6.27 18.44 88.64 35.40 10.89 -71.93 -
EY 3.41 15.94 5.42 1.13 2.83 9.18 -1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.69 0.65 0.64 0.67 0.64 0.82 39.38%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 27/08/13 28/05/13 25/02/13 27/11/12 28/08/12 29/05/12 -
Price 1.04 0.64 0.49 0.36 0.38 0.38 0.36 -
P/RPS 2.04 0.98 1.07 0.94 1.02 0.77 1.03 57.64%
P/EPS 30.23 8.03 20.08 81.82 33.63 12.18 -63.16 -
EY 3.31 12.45 4.98 1.22 2.97 8.21 -1.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.89 0.71 0.59 0.63 0.72 0.72 54.98%

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