[OGAWA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -244.44%
YoY- -3633.1%
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 35,207 128,552 86,557 57,625 27,443 133,277 94,918 -48.34%
PBT 599 -11,179 -14,902 -15,165 -4,420 -8,555 -735 -
Tax -515 -1,252 -783 -204 -42 129 -931 -32.58%
NP 84 -12,431 -15,685 -15,369 -4,462 -8,426 -1,666 -
-
NP to SH 84 -12,431 -15,685 -15,369 -4,462 -8,371 -1,611 -
-
Tax Rate 85.98% - - - - - - -
Total Cost 35,123 140,983 102,242 72,994 31,905 141,703 96,584 -49.02%
-
Net Worth 56,399 56,395 54,003 53,989 64,770 69,558 75,741 -17.83%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 56,399 56,395 54,003 53,989 64,770 69,558 75,741 -17.83%
NOSH 119,999 119,990 120,007 119,976 119,946 119,928 120,223 -0.12%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.24% -9.67% -18.12% -26.67% -16.26% -6.32% -1.76% -
ROE 0.15% -22.04% -29.04% -28.47% -6.89% -12.03% -2.13% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.34 107.14 72.13 48.03 22.88 111.13 78.95 -48.27%
EPS 0.07 -10.36 -13.07 -12.81 -3.72 -6.98 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.45 0.45 0.54 0.58 0.63 -17.72%
Adjusted Per Share Value based on latest NOSH - 119,988
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 27.55 100.59 67.73 45.09 21.47 104.29 74.27 -48.34%
EPS 0.07 -9.73 -12.27 -12.03 -3.49 -6.55 -1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4413 0.4413 0.4226 0.4225 0.5068 0.5443 0.5927 -17.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.38 0.25 0.17 0.19 0.22 0.28 0.57 -
P/RPS 1.30 0.23 0.24 0.40 0.96 0.25 0.72 48.22%
P/EPS 542.86 -2.41 -1.30 -1.48 -5.91 -4.01 -42.54 -
EY 0.18 -41.44 -76.88 -67.42 -16.91 -24.93 -2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.53 0.38 0.42 0.41 0.48 0.90 -6.77%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 26/08/08 27/05/08 -
Price 0.32 0.38 0.19 0.20 0.20 0.22 0.41 -
P/RPS 1.09 0.35 0.26 0.42 0.87 0.20 0.52 63.71%
P/EPS 457.14 -3.67 -1.45 -1.56 -5.38 -3.15 -30.60 -
EY 0.22 -27.26 -68.79 -64.05 -18.60 -31.73 -3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.81 0.42 0.44 0.37 0.38 0.65 3.05%

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