[OGAWA] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 40.56%
YoY- -48.5%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 144,333 142,372 140,828 128,552 115,409 115,250 109,772 20.03%
PBT 4,256 2,634 2,396 -11,179 -19,869 -30,330 -17,680 -
Tax -1,366 -1,738 -2,060 -1,252 -1,044 -408 -168 304.86%
NP 2,889 896 336 -12,431 -20,913 -30,738 -17,848 -
-
NP to SH 2,889 896 336 -12,431 -20,913 -30,738 -17,848 -
-
Tax Rate 32.10% 65.98% 85.98% - - - - -
Total Cost 141,444 141,476 140,492 140,983 136,322 145,988 127,620 7.10%
-
Net Worth 58,664 58,118 56,399 56,395 54,003 53,989 64,770 -6.39%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 58,664 58,118 56,399 56,395 54,003 53,989 64,770 -6.39%
NOSH 119,723 121,081 119,999 119,990 120,007 119,976 119,946 -0.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.00% 0.63% 0.24% -9.67% -18.12% -26.67% -16.26% -
ROE 4.93% 1.54% 0.60% -22.04% -38.73% -56.93% -27.56% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 120.56 117.58 117.36 107.14 96.17 96.06 91.52 20.18%
EPS 2.41 0.74 0.28 -10.36 -17.43 -25.62 -14.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.47 0.47 0.45 0.45 0.54 -6.27%
Adjusted Per Share Value based on latest NOSH - 120,073
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 112.94 111.41 110.20 100.59 90.31 90.18 85.90 20.03%
EPS 2.26 0.70 0.26 -9.73 -16.36 -24.05 -13.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.459 0.4548 0.4413 0.4413 0.4226 0.4225 0.5068 -6.39%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.35 0.34 0.38 0.25 0.17 0.19 0.22 -
P/RPS 0.29 0.29 0.32 0.23 0.18 0.20 0.24 13.45%
P/EPS 14.50 45.95 135.71 -2.41 -0.98 -0.74 -1.48 -
EY 6.90 2.18 0.74 -41.44 -102.51 -134.84 -67.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.81 0.53 0.38 0.42 0.41 44.25%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 13/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 -
Price 0.36 0.36 0.32 0.38 0.19 0.20 0.20 -
P/RPS 0.30 0.31 0.27 0.35 0.20 0.21 0.22 22.99%
P/EPS 14.92 48.65 114.29 -3.67 -1.09 -0.78 -1.34 -
EY 6.70 2.06 0.88 -27.26 -91.72 -128.10 -74.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.68 0.81 0.42 0.44 0.37 57.37%

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