[OGAWA] QoQ 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- -97.42%
YoY- 101.88%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 47,702 37,064 35,979 35,207 41,995 28,932 30,182 35.79%
PBT 5,184 1,875 718 599 3,723 263 -10,745 -
Tax 940 -156 -354 -515 -469 -579 -162 -
NP 6,124 1,719 364 84 3,254 -316 -10,907 -
-
NP to SH 6,124 1,719 364 84 3,254 -316 -10,907 -
-
Tax Rate -18.13% 8.32% 49.30% 85.98% 12.60% 220.15% - -
Total Cost 41,578 35,345 35,615 35,123 38,741 29,248 41,089 0.79%
-
Net Worth 64,842 58,902 58,239 56,399 56,434 54,692 53,995 13.01%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,602 - - - - - - -
Div Payout % 58.82% - - - - - - -
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 64,842 58,902 58,239 56,399 56,434 54,692 53,995 13.01%
NOSH 120,078 120,209 121,333 119,999 120,073 121,538 119,988 0.05%
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 12.84% 4.64% 1.01% 0.24% 7.75% -1.09% -36.14% -
ROE 9.44% 2.92% 0.63% 0.15% 5.77% -0.58% -20.20% -
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 39.73 30.83 29.65 29.34 34.97 23.80 25.15 35.75%
EPS 5.10 1.43 0.30 0.07 2.71 -0.26 -9.09 -
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 37.33 29.00 28.15 27.55 32.86 22.64 23.62 35.79%
EPS 4.79 1.35 0.28 0.07 2.55 -0.25 -8.53 -
DPS 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5074 0.4609 0.4557 0.4413 0.4416 0.428 0.4225 13.02%
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 0.86 1.14 1.15 1.30 0.71 0.71 0.76 8.61%
P/EPS 6.67 24.48 113.33 542.86 9.23 -65.38 -2.09 -
EY 15.00 4.09 0.88 0.18 10.84 -1.53 -47.84 -
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 1.11 1.17 1.21 1.09 1.09 0.80 0.80 24.47%
P/EPS 8.63 25.17 120.00 457.14 14.02 -73.08 -2.20 -
EY 11.59 3.97 0.83 0.22 7.13 -1.37 -45.45 -
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