[OGAWA] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -2.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 133,277 146,458 146,156 111,748 81,404 29,864 0 -
PBT -8,555 8,889 15,538 14,398 14,110 4,486 0 -
Tax 129 -3,889 -5,252 -4,832 -4,204 -1,246 0 -
NP -8,426 5,000 10,286 9,566 9,906 3,240 0 -
-
NP to SH -8,371 4,724 9,963 9,336 9,528 3,193 0 -
-
Tax Rate - 43.75% 33.80% 33.56% 29.79% 27.78% - -
Total Cost 141,703 141,458 135,870 102,182 71,498 26,624 0 -
-
Net Worth 69,641 75,378 80,786 79,200 77,142 0 0 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 2,922 4,948 2,922 2,922 - - -
Div Payout % - 61.86% 49.66% 31.30% 30.67% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 69,641 75,378 80,786 79,200 77,142 0 0 -
NOSH 120,071 119,649 120,576 120,000 116,881 81,040 0 -
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -6.32% 3.41% 7.04% 8.56% 12.17% 10.85% 0.00% -
ROE -12.02% 6.27% 12.33% 11.79% 12.35% 0.00% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 111.00 122.41 121.21 93.12 69.65 36.85 0.00 -
EPS -6.97 3.95 8.26 7.78 8.15 3.94 0.00 -
DPS 0.00 2.44 4.10 2.44 2.50 0.00 0.00 -
NAPS 0.58 0.63 0.67 0.66 0.66 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 104.29 114.60 114.37 87.44 63.70 23.37 0.00 -
EPS -6.55 3.70 7.80 7.31 7.46 2.50 0.00 -
DPS 0.00 2.29 3.87 2.29 2.29 0.00 0.00 -
NAPS 0.5449 0.5898 0.6322 0.6197 0.6036 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 - - -
Price 0.28 0.57 1.05 1.05 1.02 0.00 0.00 -
P/RPS 0.25 0.47 0.87 1.13 1.46 0.00 0.00 -
P/EPS -4.02 14.44 12.71 13.50 12.51 0.00 0.00 -
EY -24.90 6.93 7.87 7.41 7.99 0.00 0.00 -
DY 0.00 4.28 3.91 2.32 2.45 0.00 0.00 -
P/NAPS 0.48 0.90 1.57 1.59 1.55 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 25/02/08 - - - - -
Price 0.22 0.41 0.85 0.00 0.00 0.00 0.00 -
P/RPS 0.20 0.33 0.70 0.00 0.00 0.00 0.00 -
P/EPS -3.16 10.38 10.29 0.00 0.00 0.00 0.00 -
EY -31.69 9.63 9.72 0.00 0.00 0.00 0.00 -
DY 0.00 5.96 4.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.65 1.27 0.00 0.00 0.00 0.00 -

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