[OGAWA] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 100.68%
YoY- 101.88%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 155,952 108,250 71,186 35,207 128,552 86,557 57,625 94.55%
PBT 8,376 3,192 1,317 599 -11,179 -14,902 -15,165 -
Tax -85 -1,025 -869 -515 -1,252 -783 -204 -44.30%
NP 8,291 2,167 448 84 -12,431 -15,685 -15,369 -
-
NP to SH 8,291 2,167 448 84 -12,431 -15,685 -15,369 -
-
Tax Rate 1.01% 32.11% 65.98% 85.98% - - - -
Total Cost 147,661 106,083 70,738 35,123 140,983 102,242 72,994 60.15%
-
Net Worth 64,792 58,664 58,118 56,399 56,395 54,003 53,989 12.96%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,599 - - - - - - -
Div Payout % 43.42% - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 64,792 58,664 58,118 56,399 56,395 54,003 53,989 12.96%
NOSH 119,985 119,723 121,081 119,999 119,990 120,007 119,976 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.32% 2.00% 0.63% 0.24% -9.67% -18.12% -26.67% -
ROE 12.80% 3.69% 0.77% 0.15% -22.04% -29.04% -28.47% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 129.98 90.42 58.79 29.34 107.14 72.13 48.03 94.55%
EPS 6.91 1.81 0.37 0.07 -10.36 -13.07 -12.81 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.49 0.48 0.47 0.47 0.45 0.45 12.96%
Adjusted Per Share Value based on latest NOSH - 119,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 122.03 84.71 55.70 27.55 100.59 67.73 45.09 94.55%
EPS 6.49 1.70 0.35 0.07 -9.73 -12.27 -12.03 -
DPS 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.507 0.459 0.4548 0.4413 0.4413 0.4226 0.4225 12.96%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.34 0.35 0.34 0.38 0.25 0.17 0.19 -
P/RPS 0.26 0.39 0.58 1.30 0.23 0.24 0.40 -25.02%
P/EPS 4.92 19.34 91.89 542.86 -2.41 -1.30 -1.48 -
EY 20.32 5.17 1.09 0.18 -41.44 -76.88 -67.42 -
DY 8.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.71 0.81 0.53 0.38 0.42 31.13%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 13/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 -
Price 0.44 0.36 0.36 0.32 0.38 0.19 0.20 -
P/RPS 0.34 0.40 0.61 1.09 0.35 0.26 0.42 -13.17%
P/EPS 6.37 19.89 97.30 457.14 -3.67 -1.45 -1.56 -
EY 15.70 5.03 1.03 0.22 -27.26 -68.79 -64.05 -
DY 6.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.73 0.75 0.68 0.81 0.42 0.44 50.37%

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