[OGAWA] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 213.28%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 109,772 133,277 126,557 129,504 121,376 146,375 126,446 -8.97%
PBT -17,680 -8,555 -980 2,856 1,152 22,241 16,822 -
Tax -168 129 -1,241 -2,096 -2,512 -6,957 -5,332 -89.96%
NP -17,848 -8,426 -2,221 760 -1,360 15,284 11,490 -
-
NP to SH -17,848 -8,371 -2,148 870 -768 14,447 10,816 -
-
Tax Rate - - - 73.39% 218.06% 31.28% 31.70% -
Total Cost 127,620 141,703 128,778 128,744 122,736 131,091 114,956 7.19%
-
Net Worth 64,770 69,558 75,741 80,958 79,200 32,542 43,807 29.69%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 2,465 2,517 -
Div Payout % - - - - - 17.06% 23.28% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 64,770 69,558 75,741 80,958 79,200 32,542 43,807 29.69%
NOSH 119,946 119,928 120,223 120,833 120,000 49,307 75,530 36.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -16.26% -6.32% -1.76% 0.59% -1.12% 10.44% 9.09% -
ROE -27.56% -12.03% -2.84% 1.07% -0.97% 44.39% 24.69% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 91.52 111.13 105.27 107.18 101.15 296.86 167.41 -33.06%
EPS -14.88 -6.98 -1.79 0.72 -0.64 29.30 14.32 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 3.33 -
NAPS 0.54 0.58 0.63 0.67 0.66 0.66 0.58 -4.63%
Adjusted Per Share Value based on latest NOSH - 120,576
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 85.90 104.29 99.03 101.34 94.98 114.54 98.94 -8.96%
EPS -13.97 -6.55 -1.68 0.68 -0.60 11.30 8.46 -
DPS 0.00 0.00 0.00 0.00 0.00 1.93 1.97 -
NAPS 0.5068 0.5443 0.5927 0.6335 0.6197 0.2546 0.3428 29.68%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 - -
Price 0.22 0.28 0.57 1.05 1.05 1.02 0.00 -
P/RPS 0.24 0.25 0.54 0.98 1.04 0.34 0.00 -
P/EPS -1.48 -4.01 -31.90 145.83 -164.06 3.48 0.00 -
EY -67.64 -24.93 -3.13 0.69 -0.61 28.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.90 0.00 -
P/NAPS 0.41 0.48 0.90 1.57 1.59 1.55 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 27/05/08 25/02/08 28/11/07 22/08/07 23/05/07 -
Price 0.20 0.22 0.41 0.85 1.04 0.96 1.01 -
P/RPS 0.22 0.20 0.39 0.79 1.03 0.32 0.60 -48.67%
P/EPS -1.34 -3.15 -22.95 118.06 -162.50 3.28 7.05 -
EY -74.40 -31.73 -4.36 0.85 -0.62 30.52 14.18 -
DY 0.00 0.00 0.00 0.00 0.00 5.21 3.30 -
P/NAPS 0.37 0.38 0.65 1.27 1.58 1.45 1.74 -64.27%

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