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

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -51.01%
YoY- -235.4%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 128,552 124,916 126,150 130,376 133,277 146,458 146,156 -8.20%
PBT -11,179 -22,722 -25,148 -13,263 -8,555 8,889 15,538 -
Tax -1,252 277 973 715 129 -3,889 -5,252 -61.58%
NP -12,431 -22,445 -24,175 -12,548 -8,426 5,000 10,286 -
-
NP to SH -12,431 -22,445 -24,175 -12,641 -8,371 4,724 9,963 -
-
Tax Rate - - - - - 43.75% 33.80% -
Total Cost 140,983 147,361 150,325 142,924 141,703 141,458 135,870 2.49%
-
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 - - - - - 2,922 4,948 -
Div Payout % - - - - - 61.86% 49.66% -
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 -9.67% -17.97% -19.16% -9.62% -6.32% 3.41% 7.04% -
ROE -22.03% -41.04% -44.77% -19.52% -12.02% 6.27% 12.33% -
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 107.06 102.78 105.13 108.70 111.00 122.41 121.21 -7.94%
EPS -10.35 -18.47 -20.15 -10.54 -6.97 3.95 8.26 -
DPS 0.00 0.00 0.00 0.00 0.00 2.44 4.10 -
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 100.59 97.75 98.71 102.02 104.29 114.60 114.37 -8.21%
EPS -9.73 -17.56 -18.92 -9.89 -6.55 3.70 7.80 -
DPS 0.00 0.00 0.00 0.00 0.00 2.29 3.87 -
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 0.23 0.17 0.18 0.20 0.25 0.47 0.87 -58.84%
P/EPS -2.41 -0.92 -0.94 -2.09 -4.02 14.44 12.71 -
EY -41.41 -108.63 -106.04 -47.90 -24.90 6.93 7.87 -
DY 0.00 0.00 0.00 0.00 0.00 4.28 3.91 -
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 0.35 0.18 0.19 0.18 0.20 0.33 0.70 -37.03%
P/EPS -3.67 -1.03 -0.99 -1.90 -3.16 10.38 10.29 -
EY -27.24 -97.20 -100.74 -52.69 -31.69 9.63 9.72 -
DY 0.00 0.00 0.00 0.00 0.00 5.96 4.83 -
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