[OGAWA] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -113.21%
YoY- -2223.96%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 128,552 115,409 115,250 109,772 133,277 126,557 129,504 -0.49%
PBT -11,179 -19,869 -30,330 -17,680 -8,555 -980 2,856 -
Tax -1,252 -1,044 -408 -168 129 -1,241 -2,096 -29.09%
NP -12,431 -20,913 -30,738 -17,848 -8,426 -2,221 760 -
-
NP to SH -12,431 -20,913 -30,738 -17,848 -8,371 -2,148 870 -
-
Tax Rate - - - - - - 73.39% -
Total Cost 140,983 136,322 145,988 127,620 141,703 128,778 128,744 6.24%
-
Net Worth 56,395 54,003 53,989 64,770 69,558 75,741 80,958 -21.43%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 56,395 54,003 53,989 64,770 69,558 75,741 80,958 -21.43%
NOSH 119,990 120,007 119,976 119,946 119,928 120,223 120,833 -0.46%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -9.67% -18.12% -26.67% -16.26% -6.32% -1.76% 0.59% -
ROE -22.04% -38.73% -56.93% -27.56% -12.03% -2.84% 1.07% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 107.14 96.17 96.06 91.52 111.13 105.27 107.18 -0.02%
EPS -10.36 -17.43 -25.62 -14.88 -6.98 -1.79 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.45 0.45 0.54 0.58 0.63 0.67 -21.06%
Adjusted Per Share Value based on latest NOSH - 119,946
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 100.59 90.31 90.18 85.90 104.29 99.03 101.34 -0.49%
EPS -9.73 -16.36 -24.05 -13.97 -6.55 -1.68 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4413 0.4226 0.4225 0.5068 0.5443 0.5927 0.6335 -21.43%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.17 0.19 0.22 0.28 0.57 1.05 -
P/RPS 0.23 0.18 0.20 0.24 0.25 0.54 0.98 -61.98%
P/EPS -2.41 -0.98 -0.74 -1.48 -4.01 -31.90 145.83 -
EY -41.44 -102.51 -134.84 -67.64 -24.93 -3.13 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.42 0.41 0.48 0.90 1.57 -51.54%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 24/02/09 25/11/08 26/08/08 27/05/08 25/02/08 -
Price 0.38 0.19 0.20 0.20 0.22 0.41 0.85 -
P/RPS 0.35 0.20 0.21 0.22 0.20 0.39 0.79 -41.91%
P/EPS -3.67 -1.09 -0.78 -1.34 -3.15 -22.95 118.06 -
EY -27.26 -91.72 -128.10 -74.40 -31.73 -4.36 0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.42 0.44 0.37 0.38 0.65 1.27 -25.92%

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