[OGAWA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 73.43%
YoY- -121.11%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 145,147 90,313 44,867 176,068 117,292 75,613 38,032 144.01%
PBT 8,403 3,989 1,986 5,476 1,103 505 359 716.69%
Tax -3,591 -2,100 -625 -6,829 -6,195 -4,917 -1,026 130.34%
NP 4,812 1,889 1,361 -1,353 -5,092 -4,412 -667 -
-
NP to SH 4,812 1,889 1,361 -1,353 -5,092 -4,412 -667 -
-
Tax Rate 42.73% 52.64% 31.47% 124.71% 561.65% 973.66% 285.79% -
Total Cost 140,335 88,424 43,506 177,421 122,384 80,025 38,699 135.85%
-
Net Worth 82,799 73,394 72,265 70,689 60,047 59,945 67,891 14.13%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 82,799 73,394 72,265 70,689 60,047 59,945 67,891 14.13%
NOSH 119,999 120,318 120,442 119,813 120,094 119,891 119,107 0.49%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.32% 2.09% 3.03% -0.77% -4.34% -5.83% -1.75% -
ROE 5.81% 2.57% 1.88% -1.91% -8.48% -7.36% -0.98% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 120.96 75.06 37.25 146.95 97.67 63.07 31.93 142.81%
EPS 4.01 1.57 1.13 -1.13 -4.24 -3.68 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.61 0.60 0.59 0.50 0.50 0.57 13.57%
Adjusted Per Share Value based on latest NOSH - 119,811
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 113.58 70.67 35.11 137.77 91.78 59.17 29.76 144.02%
EPS 3.77 1.48 1.06 -1.06 -3.98 -3.45 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6479 0.5743 0.5655 0.5531 0.4699 0.4691 0.5312 14.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.45 0.39 0.40 0.34 0.41 0.44 0.31 -
P/RPS 0.37 0.52 1.07 0.23 0.42 0.70 0.97 -47.37%
P/EPS 11.22 24.84 35.40 -30.11 -9.67 -11.96 -55.36 -
EY 8.91 4.03 2.83 -3.32 -10.34 -8.36 -1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.67 0.58 0.82 0.88 0.54 13.14%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 25/02/13 27/11/12 28/08/12 29/05/12 21/02/12 29/11/11 -
Price 0.49 0.36 0.38 0.38 0.36 0.54 0.38 -
P/RPS 0.41 0.48 1.02 0.26 0.37 0.86 1.19 -50.82%
P/EPS 12.22 22.93 33.63 -33.65 -8.49 -14.67 -67.86 -
EY 8.18 4.36 2.97 -2.97 -11.78 -6.81 -1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.59 0.63 0.64 0.72 1.08 0.67 3.93%

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