[OGAWA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 200.59%
YoY- 304.05%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 223,550 145,147 90,313 44,867 176,068 117,292 75,613 106.12%
PBT 20,287 8,403 3,989 1,986 5,476 1,103 505 1075.60%
Tax -5,911 -3,591 -2,100 -625 -6,829 -6,195 -4,917 13.07%
NP 14,376 4,812 1,889 1,361 -1,353 -5,092 -4,412 -
-
NP to SH 14,372 4,812 1,889 1,361 -1,353 -5,092 -4,412 -
-
Tax Rate 29.14% 42.73% 52.64% 31.47% 124.71% 561.65% 973.66% -
Total Cost 209,174 140,335 88,424 43,506 177,421 122,384 80,025 89.86%
-
Net Worth 86,375 82,799 73,394 72,265 70,689 60,047 59,945 27.60%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,375 82,799 73,394 72,265 70,689 60,047 59,945 27.60%
NOSH 119,966 119,999 120,318 120,442 119,813 120,094 119,891 0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.43% 3.32% 2.09% 3.03% -0.77% -4.34% -5.83% -
ROE 16.64% 5.81% 2.57% 1.88% -1.91% -8.48% -7.36% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 186.34 120.96 75.06 37.25 146.95 97.67 63.07 106.03%
EPS 11.98 4.01 1.57 1.13 -1.13 -4.24 -3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.69 0.61 0.60 0.59 0.50 0.50 27.54%
Adjusted Per Share Value based on latest NOSH - 120,442
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 174.93 113.58 70.67 35.11 137.77 91.78 59.17 106.12%
EPS 11.25 3.77 1.48 1.06 -1.06 -3.98 -3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6759 0.6479 0.5743 0.5655 0.5531 0.4699 0.4691 27.59%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.50 0.45 0.39 0.40 0.34 0.41 0.44 -
P/RPS 0.27 0.37 0.52 1.07 0.23 0.42 0.70 -47.04%
P/EPS 4.17 11.22 24.84 35.40 -30.11 -9.67 -11.96 -
EY 23.96 8.91 4.03 2.83 -3.32 -10.34 -8.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.65 0.64 0.67 0.58 0.82 0.88 -14.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 25/02/13 27/11/12 28/08/12 29/05/12 21/02/12 -
Price 0.64 0.49 0.36 0.38 0.38 0.36 0.54 -
P/RPS 0.34 0.41 0.48 1.02 0.26 0.37 0.86 -46.16%
P/EPS 5.34 12.22 22.93 33.63 -33.65 -8.49 -14.67 -
EY 18.72 8.18 4.36 2.97 -2.97 -11.78 -6.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.71 0.59 0.63 0.64 0.72 1.08 -12.11%

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