[OGAWA] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -500.3%
YoY- -121.11%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 204,304 191,149 184,127 177,292 164,307 163,380 165,636 14.99%
PBT 12,612 8,796 6,617 4,990 4,797 4,223 6,921 49.13%
Tax -4,061 -3,848 -5,942 -6,343 -4,459 -3,849 -1,044 147.13%
NP 8,551 4,948 675 -1,353 338 374 5,877 28.37%
-
NP to SH 8,551 4,948 675 -1,353 338 374 5,877 28.37%
-
Tax Rate 32.20% 43.75% 89.80% 127.11% 92.95% 91.14% 15.08% -
Total Cost 195,753 186,201 183,452 178,645 163,969 163,006 159,759 14.49%
-
Net Worth 82,658 73,200 72,265 63,499 59,649 60,016 67,891 14.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - 3,596 3,596 3,596 -
Div Payout % - - - - 1,063.91% 961.50% 61.19% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 82,658 73,200 72,265 63,499 59,649 60,016 67,891 14.00%
NOSH 119,795 120,000 120,442 119,811 119,298 120,032 119,107 0.38%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.19% 2.59% 0.37% -0.76% 0.21% 0.23% 3.55% -
ROE 10.34% 6.76% 0.93% -2.13% 0.57% 0.62% 8.66% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 170.54 159.29 152.88 147.98 137.73 136.11 139.06 14.55%
EPS 7.14 4.12 0.56 -1.13 0.28 0.31 4.93 27.97%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 0.69 0.61 0.60 0.53 0.50 0.50 0.57 13.57%
Adjusted Per Share Value based on latest NOSH - 119,811
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 159.87 149.57 144.08 138.73 128.57 127.84 129.61 14.99%
EPS 6.69 3.87 0.53 -1.06 0.26 0.29 4.60 28.33%
DPS 0.00 0.00 0.00 0.00 2.81 2.81 2.81 -
NAPS 0.6468 0.5728 0.5655 0.4969 0.4668 0.4696 0.5312 14.01%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.45 0.39 0.40 0.34 0.41 0.44 0.31 -
P/RPS 0.26 0.24 0.26 0.23 0.30 0.32 0.22 11.76%
P/EPS 6.30 9.46 71.37 -30.11 144.71 141.21 6.28 0.21%
EY 15.86 10.57 1.40 -3.32 0.69 0.71 15.92 -0.25%
DY 0.00 0.00 0.00 0.00 7.32 6.82 9.68 -
P/NAPS 0.65 0.64 0.67 0.64 0.82 0.88 0.54 13.14%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 25/02/13 27/11/12 28/08/12 29/05/12 21/02/12 29/11/11 -
Price 0.49 0.36 0.38 0.38 0.36 0.54 0.38 -
P/RPS 0.29 0.23 0.25 0.26 0.26 0.40 0.27 4.87%
P/EPS 6.86 8.73 67.80 -33.65 127.06 173.31 7.70 -7.40%
EY 14.57 11.45 1.47 -2.97 0.79 0.58 12.98 8.00%
DY 0.00 0.00 0.00 0.00 8.33 5.56 7.89 -
P/NAPS 0.71 0.59 0.63 0.72 0.72 1.08 0.67 3.93%

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