[OGAWA] QoQ Quarter Result on 30-Sep-2008 [#1]

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 33.99%
YoY- -2223.96%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 41,995 28,932 30,182 27,443 38,359 30,166 34,408 14.22%
PBT 3,723 263 -10,745 -4,420 -7,820 -2,163 1,140 120.27%
Tax -469 -579 -162 -42 1,060 117 -420 7.64%
NP 3,254 -316 -10,907 -4,462 -6,760 -2,046 720 173.60%
-
NP to SH 3,254 -316 -10,907 -4,462 -6,760 -2,046 627 200.05%
-
Tax Rate 12.60% 220.15% - - - - 36.84% -
Total Cost 38,741 29,248 41,089 31,905 45,119 32,212 33,688 9.77%
-
Net Worth 56,434 54,692 53,995 64,770 69,641 75,378 80,786 -21.28%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 56,434 54,692 53,995 64,770 69,641 75,378 80,786 -21.28%
NOSH 120,073 121,538 119,988 119,946 120,071 119,649 120,576 -0.27%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.75% -1.09% -36.14% -16.26% -17.62% -6.78% 2.09% -
ROE 5.77% -0.58% -20.20% -6.89% -9.71% -2.71% 0.78% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 34.97 23.80 25.15 22.88 31.95 25.21 28.54 14.52%
EPS 2.71 -0.26 -9.09 -3.72 -5.63 -1.71 0.52 200.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.45 0.45 0.54 0.58 0.63 0.67 -21.06%
Adjusted Per Share Value based on latest NOSH - 119,946
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 32.86 22.64 23.62 21.47 30.02 23.60 26.92 14.23%
EPS 2.55 -0.25 -8.53 -3.49 -5.29 -1.60 0.49 200.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4416 0.428 0.4225 0.5068 0.5449 0.5898 0.6322 -21.29%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.17 0.19 0.22 0.28 0.57 1.05 -
P/RPS 0.71 0.71 0.76 0.96 0.88 2.26 3.68 -66.64%
P/EPS 9.23 -65.38 -2.09 -5.91 -4.97 -33.33 201.92 -87.23%
EY 10.84 -1.53 -47.84 -16.91 -20.11 -3.00 0.50 678.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.42 0.41 0.48 0.90 1.57 -51.54%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 24/02/09 25/11/08 26/08/08 27/05/08 25/02/08 -
Price 0.38 0.19 0.20 0.20 0.22 0.41 0.85 -
P/RPS 1.09 0.80 0.80 0.87 0.69 1.63 2.98 -48.88%
P/EPS 14.02 -73.08 -2.20 -5.38 -3.91 -23.98 163.46 -80.58%
EY 7.13 -1.37 -45.45 -18.60 -25.59 -4.17 0.61 415.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.42 0.44 0.37 0.38 0.65 1.27 -25.92%

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