[OGAWA] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 372.25%
YoY- 643.99%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 41,061 38,235 47,702 37,064 35,979 35,207 41,995 -1.48%
PBT 2,358 121 5,184 1,875 718 599 3,723 -26.18%
Tax -600 -256 940 -156 -354 -515 -469 17.79%
NP 1,758 -135 6,124 1,719 364 84 3,254 -33.59%
-
NP to SH 1,758 -135 6,124 1,719 364 84 3,254 -33.59%
-
Tax Rate 25.45% 211.57% -18.13% 8.32% 49.30% 85.98% 12.60% -
Total Cost 39,303 38,370 41,578 35,345 35,615 35,123 38,741 0.96%
-
Net Worth 62,187 65,045 64,842 58,902 58,239 56,399 56,434 6.66%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 3,602 - - - - -
Div Payout % - - 58.82% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 62,187 65,045 64,842 58,902 58,239 56,399 56,434 6.66%
NOSH 119,591 122,727 120,078 120,209 121,333 119,999 120,073 -0.26%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.28% -0.35% 12.84% 4.64% 1.01% 0.24% 7.75% -
ROE 2.83% -0.21% 9.44% 2.92% 0.63% 0.15% 5.77% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.33 31.15 39.73 30.83 29.65 29.34 34.97 -1.22%
EPS 1.47 -0.11 5.10 1.43 0.30 0.07 2.71 -33.41%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.54 0.49 0.48 0.47 0.47 6.95%
Adjusted Per Share Value based on latest NOSH - 120,209
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.13 29.92 37.33 29.00 28.15 27.55 32.86 -1.48%
EPS 1.38 -0.11 4.79 1.35 0.28 0.07 2.55 -33.51%
DPS 0.00 0.00 2.82 0.00 0.00 0.00 0.00 -
NAPS 0.4866 0.509 0.5074 0.4609 0.4557 0.4413 0.4416 6.66%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.36 0.42 0.34 0.35 0.34 0.38 0.25 -
P/RPS 1.05 1.35 0.86 1.14 1.15 1.30 0.71 29.71%
P/EPS 24.49 -381.82 6.67 24.48 113.33 542.86 9.23 91.31%
EY 4.08 -0.26 15.00 4.09 0.88 0.18 10.84 -47.77%
DY 0.00 0.00 8.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 0.63 0.71 0.71 0.81 0.53 19.17%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 20/08/10 13/05/10 25/02/10 24/11/09 25/08/09 -
Price 0.37 0.44 0.44 0.36 0.36 0.32 0.38 -
P/RPS 1.08 1.41 1.11 1.17 1.21 1.09 1.09 -0.61%
P/EPS 25.17 -400.00 8.63 25.17 120.00 457.14 14.02 47.55%
EY 3.97 -0.25 11.59 3.97 0.83 0.22 7.13 -32.24%
DY 0.00 0.00 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.83 0.81 0.73 0.75 0.68 0.81 -8.38%

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