[OGAWA] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 222.47%
YoY- 113.82%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 158,592 152,940 155,952 144,333 142,372 140,828 128,552 14.98%
PBT 4,958 484 8,376 4,256 2,634 2,396 -11,179 -
Tax -1,712 -1,024 -85 -1,366 -1,738 -2,060 -1,252 23.12%
NP 3,246 -540 8,291 2,889 896 336 -12,431 -
-
NP to SH 3,246 -540 8,291 2,889 896 336 -12,431 -
-
Tax Rate 34.53% 211.57% 1.01% 32.10% 65.98% 85.98% - -
Total Cost 155,346 153,480 147,661 141,444 141,476 140,492 140,983 6.66%
-
Net Worth 62,515 65,045 64,792 58,664 58,118 56,399 56,395 7.08%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 3,599 - - - - -
Div Payout % - - 43.42% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 62,515 65,045 64,792 58,664 58,118 56,399 56,395 7.08%
NOSH 120,222 122,727 119,985 119,723 121,081 119,999 119,990 0.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.05% -0.35% 5.32% 2.00% 0.63% 0.24% -9.67% -
ROE 5.19% -0.83% 12.80% 4.93% 1.54% 0.60% -22.04% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 131.92 124.62 129.98 120.56 117.58 117.36 107.14 14.83%
EPS 2.70 -0.44 6.91 2.41 0.74 0.28 -10.36 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.54 0.49 0.48 0.47 0.47 6.95%
Adjusted Per Share Value based on latest NOSH - 120,209
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 124.10 119.68 122.03 112.94 111.41 110.20 100.59 14.98%
EPS 2.54 -0.42 6.49 2.26 0.70 0.26 -9.73 -
DPS 0.00 0.00 2.82 0.00 0.00 0.00 0.00 -
NAPS 0.4892 0.509 0.507 0.459 0.4548 0.4413 0.4413 7.09%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.36 0.42 0.34 0.35 0.34 0.38 0.25 -
P/RPS 0.27 0.34 0.26 0.29 0.29 0.32 0.23 11.24%
P/EPS 13.33 -95.45 4.92 14.50 45.95 135.71 -2.41 -
EY 7.50 -1.05 20.32 6.90 2.18 0.74 -41.44 -
DY 0.00 0.00 8.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 0.63 0.71 0.71 0.81 0.53 19.17%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 20/08/10 13/05/10 25/02/10 24/11/09 25/08/09 -
Price 0.37 0.44 0.44 0.36 0.36 0.32 0.38 -
P/RPS 0.28 0.35 0.34 0.30 0.31 0.27 0.35 -13.78%
P/EPS 13.70 -100.00 6.37 14.92 48.65 114.29 -3.67 -
EY 7.30 -1.00 15.70 6.70 2.06 0.88 -27.26 -
DY 0.00 0.00 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.83 0.81 0.73 0.75 0.68 0.81 -8.38%

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