[OGAWA] YoY Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 198.67%
YoY- 1162.23%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 223,550 176,068 154,585 155,952 128,552 133,277 146,375 7.30%
PBT 20,287 5,476 9,933 8,376 -11,179 -8,555 22,241 -1.51%
Tax -5,911 -6,829 -3,524 -85 -1,252 129 -6,957 -2.67%
NP 14,376 -1,353 6,409 8,291 -12,431 -8,426 15,284 -1.01%
-
NP to SH 14,372 -1,353 6,409 8,291 -12,431 -8,371 14,447 -0.08%
-
Tax Rate 29.14% 124.71% 35.48% 1.01% - - 31.28% -
Total Cost 209,174 177,421 148,176 147,661 140,983 141,703 131,091 8.09%
-
Net Worth 86,375 70,689 67,210 64,792 56,395 69,558 32,542 17.65%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 3,600 3,599 - - 2,465 -
Div Payout % - - 56.18% 43.42% - - 17.06% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 86,375 70,689 67,210 64,792 56,395 69,558 32,542 17.65%
NOSH 119,966 119,813 120,018 119,985 119,990 119,928 49,307 15.95%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.43% -0.77% 4.15% 5.32% -9.67% -6.32% 10.44% -
ROE 16.64% -1.91% 9.54% 12.80% -22.04% -12.03% 44.39% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 186.34 146.95 128.80 129.98 107.14 111.13 296.86 -7.46%
EPS 11.98 -1.13 5.34 6.91 -10.36 -6.98 29.30 -13.83%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 5.00 -
NAPS 0.72 0.59 0.56 0.54 0.47 0.58 0.66 1.45%
Adjusted Per Share Value based on latest NOSH - 119,949
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 174.93 137.77 120.96 122.03 100.59 104.29 114.54 7.30%
EPS 11.25 -1.06 5.02 6.49 -9.73 -6.55 11.30 -0.07%
DPS 0.00 0.00 2.82 2.82 0.00 0.00 1.93 -
NAPS 0.6759 0.5531 0.5259 0.507 0.4413 0.5443 0.2546 17.65%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.50 0.34 0.32 0.34 0.25 0.28 1.02 -
P/RPS 0.27 0.23 0.25 0.26 0.23 0.25 0.34 -3.76%
P/EPS 4.17 -30.11 5.99 4.92 -2.41 -4.01 3.48 3.05%
EY 23.96 -3.32 16.69 20.32 -41.44 -24.93 28.73 -2.97%
DY 0.00 0.00 9.38 8.82 0.00 0.00 4.90 -
P/NAPS 0.69 0.58 0.57 0.63 0.53 0.48 1.55 -12.60%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 23/08/11 20/08/10 25/08/09 26/08/08 22/08/07 -
Price 0.64 0.38 0.32 0.44 0.38 0.22 0.96 -
P/RPS 0.34 0.26 0.25 0.34 0.35 0.20 0.32 1.01%
P/EPS 5.34 -33.65 5.99 6.37 -3.67 -3.15 3.28 8.45%
EY 18.72 -2.97 16.69 15.70 -27.26 -31.73 30.52 -7.81%
DY 0.00 0.00 9.38 6.82 0.00 0.00 5.21 -
P/NAPS 0.89 0.64 0.57 0.81 0.81 0.38 1.45 -7.80%

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