[OGAWA] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 701.11%
YoY- 262.28%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 152,128 154,585 160,064 158,592 152,940 155,952 144,333 3.56%
PBT 1,436 9,933 3,337 4,958 484 8,376 4,256 -51.50%
Tax -4,104 -3,524 -2,032 -1,712 -1,024 -85 -1,366 108.07%
NP -2,668 6,409 1,305 3,246 -540 8,291 2,889 -
-
NP to SH -2,668 6,409 1,305 3,246 -540 8,291 2,889 -
-
Tax Rate 285.79% 35.48% 60.89% 34.53% 211.57% 1.01% 32.10% -
Total Cost 154,796 148,176 158,758 155,346 153,480 147,661 141,444 6.19%
-
Net Worth 67,891 67,210 62,082 62,515 65,045 64,792 58,664 10.21%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 3,600 - - - 3,599 - -
Div Payout % - 56.18% - - - 43.42% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 67,891 67,210 62,082 62,515 65,045 64,792 58,664 10.21%
NOSH 119,107 120,018 119,390 120,222 122,727 119,985 119,723 -0.34%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.75% 4.15% 0.82% 2.05% -0.35% 5.32% 2.00% -
ROE -3.93% 9.54% 2.10% 5.19% -0.83% 12.80% 4.93% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 127.72 128.80 134.07 131.92 124.62 129.98 120.56 3.91%
EPS -2.24 5.34 1.09 2.70 -0.44 6.91 2.41 -
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.57 0.56 0.52 0.52 0.53 0.54 0.49 10.59%
Adjusted Per Share Value based on latest NOSH - 119,591
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 119.04 120.96 125.25 124.10 119.68 122.03 112.94 3.56%
EPS -2.09 5.02 1.02 2.54 -0.42 6.49 2.26 -
DPS 0.00 2.82 0.00 0.00 0.00 2.82 0.00 -
NAPS 0.5312 0.5259 0.4858 0.4892 0.509 0.507 0.459 10.21%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.31 0.32 0.365 0.36 0.42 0.34 0.35 -
P/RPS 0.24 0.25 0.27 0.27 0.34 0.26 0.29 -11.84%
P/EPS -13.84 5.99 33.38 13.33 -95.45 4.92 14.50 -
EY -7.23 16.69 3.00 7.50 -1.05 20.32 6.90 -
DY 0.00 9.38 0.00 0.00 0.00 8.82 0.00 -
P/NAPS 0.54 0.57 0.70 0.69 0.79 0.63 0.71 -16.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 23/08/11 08/06/11 25/02/11 25/11/10 20/08/10 13/05/10 -
Price 0.38 0.32 0.33 0.37 0.44 0.44 0.36 -
P/RPS 0.30 0.25 0.25 0.28 0.35 0.34 0.30 0.00%
P/EPS -16.96 5.99 30.18 13.70 -100.00 6.37 14.92 -
EY -5.89 16.69 3.31 7.30 -1.00 15.70 6.70 -
DY 0.00 9.38 0.00 0.00 0.00 6.82 0.00 -
P/NAPS 0.67 0.57 0.63 0.71 0.83 0.81 0.73 -5.55%

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