[OGAWA] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -230.73%
YoY- -371.84%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 179,468 176,068 156,389 151,226 152,128 154,585 160,064 7.90%
PBT 7,944 5,476 1,470 1,010 1,436 9,933 3,337 78.00%
Tax -2,500 -6,829 -8,259 -9,834 -4,104 -3,524 -2,032 14.77%
NP 5,444 -1,353 -6,789 -8,824 -2,668 6,409 1,305 158.46%
-
NP to SH 5,444 -1,353 -6,789 -8,824 -2,668 6,409 1,305 158.46%
-
Tax Rate 31.47% 124.71% 561.84% 973.66% 285.79% 35.48% 60.89% -
Total Cost 174,024 177,421 163,178 160,050 154,796 148,176 158,758 6.29%
-
Net Worth 72,265 70,689 60,047 59,945 67,891 67,210 62,082 10.62%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - 3,600 - -
Div Payout % - - - - - 56.18% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 72,265 70,689 60,047 59,945 67,891 67,210 62,082 10.62%
NOSH 120,442 119,813 120,094 119,891 119,107 120,018 119,390 0.58%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.03% -0.77% -4.34% -5.83% -1.75% 4.15% 0.82% -
ROE 7.53% -1.91% -11.31% -14.72% -3.93% 9.54% 2.10% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 149.01 146.95 130.22 126.14 127.72 128.80 134.07 7.27%
EPS 4.52 -1.13 -5.65 -7.36 -2.24 5.34 1.09 157.44%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.60 0.59 0.50 0.50 0.57 0.56 0.52 9.98%
Adjusted Per Share Value based on latest NOSH - 120,032
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 140.43 137.77 122.37 118.33 119.04 120.96 125.25 7.90%
EPS 4.26 -1.06 -5.31 -6.90 -2.09 5.02 1.02 158.66%
DPS 0.00 0.00 0.00 0.00 0.00 2.82 0.00 -
NAPS 0.5655 0.5531 0.4699 0.4691 0.5312 0.5259 0.4858 10.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.40 0.34 0.41 0.44 0.31 0.32 0.365 -
P/RPS 0.27 0.23 0.31 0.35 0.24 0.25 0.27 0.00%
P/EPS 8.85 -30.11 -7.25 -5.98 -13.84 5.99 33.38 -58.62%
EY 11.30 -3.32 -13.79 -16.73 -7.23 16.69 3.00 141.50%
DY 0.00 0.00 0.00 0.00 0.00 9.38 0.00 -
P/NAPS 0.67 0.58 0.82 0.88 0.54 0.57 0.70 -2.87%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 29/05/12 21/02/12 29/11/11 23/08/11 08/06/11 -
Price 0.38 0.38 0.36 0.54 0.38 0.32 0.33 -
P/RPS 0.26 0.26 0.28 0.43 0.30 0.25 0.25 2.64%
P/EPS 8.41 -33.65 -6.37 -7.34 -16.96 5.99 30.18 -57.23%
EY 11.89 -2.97 -15.70 -13.63 -5.89 16.69 3.31 134.00%
DY 0.00 0.00 0.00 0.00 0.00 9.38 0.00 -
P/NAPS 0.63 0.64 0.72 1.08 0.67 0.57 0.63 0.00%

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