[OGAWA] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 14.83%
YoY- 203.16%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Annualized 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 245,060 223,550 193,529 180,626 179,468 176,068 156,389 34.87%
PBT 22,608 20,287 11,204 7,978 7,944 5,476 1,470 517.41%
Tax -6,184 -5,911 -4,788 -4,200 -2,500 -6,829 -8,259 -17.52%
NP 16,424 14,376 6,416 3,778 5,444 -1,353 -6,789 -
-
NP to SH 16,504 14,372 6,416 3,778 5,444 -1,353 -6,789 -
-
Tax Rate 27.35% 29.14% 42.73% 52.64% 31.47% 124.71% 561.84% -
Total Cost 228,636 209,174 187,113 176,848 174,024 177,421 163,178 25.18%
-
Net Worth 89,956 86,375 82,799 73,394 72,265 70,689 60,047 30.89%
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 86,375 82,799 73,394 72,265 70,689 60,047 30.89%
NOSH 119,941 119,966 119,999 120,318 120,442 119,813 120,094 -0.08%
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% 6.43% 3.32% 2.09% 3.03% -0.77% -4.34% -
ROE 18.35% 16.64% 7.75% 5.15% 7.53% -1.91% -11.31% -
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 204.32 186.34 161.27 150.12 149.01 146.95 130.22 34.99%
EPS 13.76 11.98 5.35 3.14 4.52 -1.13 -5.65 -
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 0.59 0.50 31.00%
Adjusted Per Share Value based on latest NOSH - 119,941
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 191.76 174.93 151.44 141.34 140.43 137.77 122.37 34.87%
EPS 12.91 11.25 5.02 2.96 4.26 -1.06 -5.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7039 0.6759 0.6479 0.5743 0.5655 0.5531 0.4699 30.88%
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 0.49 0.27 0.28 0.26 0.27 0.23 0.31 35.65%
P/EPS 7.34 4.17 8.42 12.42 8.85 -30.11 -7.25 -
EY 13.62 23.96 11.88 8.05 11.30 -3.32 -13.79 -
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 0.58 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 0.51 0.34 0.30 0.24 0.26 0.26 0.28 49.09%
P/EPS 7.56 5.34 9.16 11.46 8.41 -33.65 -6.37 -
EY 13.23 18.72 10.91 8.72 11.89 -2.97 -15.70 -
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 0.64 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