[OGAWA] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 23.06%
YoY- -620.12%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 180,626 179,468 176,068 156,389 151,226 152,128 154,585 10.88%
PBT 7,978 7,944 5,476 1,470 1,010 1,436 9,933 -13.53%
Tax -4,200 -2,500 -6,829 -8,259 -9,834 -4,104 -3,524 12.35%
NP 3,778 5,444 -1,353 -6,789 -8,824 -2,668 6,409 -29.58%
-
NP to SH 3,778 5,444 -1,353 -6,789 -8,824 -2,668 6,409 -29.58%
-
Tax Rate 52.64% 31.47% 124.71% 561.84% 973.66% 285.79% 35.48% -
Total Cost 176,848 174,024 177,421 163,178 160,050 154,796 148,176 12.45%
-
Net Worth 73,394 72,265 70,689 60,047 59,945 67,891 67,210 6.01%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - 3,600 -
Div Payout % - - - - - - 56.18% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 73,394 72,265 70,689 60,047 59,945 67,891 67,210 6.01%
NOSH 120,318 120,442 119,813 120,094 119,891 119,107 120,018 0.16%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.09% 3.03% -0.77% -4.34% -5.83% -1.75% 4.15% -
ROE 5.15% 7.53% -1.91% -11.31% -14.72% -3.93% 9.54% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 150.12 149.01 146.95 130.22 126.14 127.72 128.80 10.69%
EPS 3.14 4.52 -1.13 -5.65 -7.36 -2.24 5.34 -29.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.61 0.60 0.59 0.50 0.50 0.57 0.56 5.83%
Adjusted Per Share Value based on latest NOSH - 119,298
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 141.34 140.43 137.77 122.37 118.33 119.04 120.96 10.88%
EPS 2.96 4.26 -1.06 -5.31 -6.90 -2.09 5.02 -29.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.82 -
NAPS 0.5743 0.5655 0.5531 0.4699 0.4691 0.5312 0.5259 6.01%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.39 0.40 0.34 0.41 0.44 0.31 0.32 -
P/RPS 0.26 0.27 0.23 0.31 0.35 0.24 0.25 2.63%
P/EPS 12.42 8.85 -30.11 -7.25 -5.98 -13.84 5.99 62.24%
EY 8.05 11.30 -3.32 -13.79 -16.73 -7.23 16.69 -38.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.38 -
P/NAPS 0.64 0.67 0.58 0.82 0.88 0.54 0.57 7.99%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 27/11/12 28/08/12 29/05/12 21/02/12 29/11/11 23/08/11 -
Price 0.36 0.38 0.38 0.36 0.54 0.38 0.32 -
P/RPS 0.24 0.26 0.26 0.28 0.43 0.30 0.25 -2.67%
P/EPS 11.46 8.41 -33.65 -6.37 -7.34 -16.96 5.99 53.81%
EY 8.72 11.89 -2.97 -15.70 -13.63 -5.89 16.69 -35.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.38 -
P/NAPS 0.59 0.63 0.64 0.72 1.08 0.67 0.57 2.31%

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