[OGAWA] QoQ TTM Result on 30-Sep-2011 [#1]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -8.3%
YoY- -27.19%
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 177,292 164,307 163,380 165,636 165,839 167,750 164,062 5.31%
PBT 4,990 4,797 4,223 6,921 6,683 7,687 9,538 -35.09%
Tax -6,343 -4,459 -3,849 -1,044 -274 -584 -72 1885.30%
NP -1,353 338 374 5,877 6,409 7,103 9,466 -
-
NP to SH -1,353 338 374 5,877 6,409 7,103 9,466 -
-
Tax Rate 127.11% 92.95% 91.14% 15.08% 4.10% 7.60% 0.75% -
Total Cost 178,645 163,969 163,006 159,759 159,430 160,647 154,596 10.12%
-
Net Worth 63,499 59,649 60,016 67,891 67,125 62,014 62,187 1.40%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 3,596 3,596 3,596 3,596 3,602 3,602 -
Div Payout % - 1,063.91% 961.50% 61.19% 56.11% 50.72% 38.06% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 63,499 59,649 60,016 67,891 67,125 62,014 62,187 1.40%
NOSH 119,811 119,298 120,032 119,107 119,867 119,259 119,591 0.12%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.76% 0.21% 0.23% 3.55% 3.86% 4.23% 5.77% -
ROE -2.13% 0.57% 0.62% 8.66% 9.55% 11.45% 15.22% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 147.98 137.73 136.11 139.06 138.35 140.66 137.18 5.18%
EPS -1.13 0.28 0.31 4.93 5.35 5.96 7.92 -
DPS 0.00 3.00 3.00 3.00 3.00 3.02 3.01 -
NAPS 0.53 0.50 0.50 0.57 0.56 0.52 0.52 1.27%
Adjusted Per Share Value based on latest NOSH - 119,107
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 138.73 128.57 127.84 129.61 129.77 131.26 128.38 5.30%
EPS -1.06 0.26 0.29 4.60 5.02 5.56 7.41 -
DPS 0.00 2.81 2.81 2.81 2.81 2.82 2.82 -
NAPS 0.4969 0.4668 0.4696 0.5312 0.5253 0.4853 0.4866 1.40%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.34 0.41 0.44 0.31 0.32 0.365 0.36 -
P/RPS 0.23 0.30 0.32 0.22 0.23 0.26 0.26 -7.85%
P/EPS -30.11 144.71 141.21 6.28 5.98 6.13 4.55 -
EY -3.32 0.69 0.71 15.92 16.71 16.32 21.99 -
DY 0.00 7.32 6.82 9.68 9.37 8.28 8.37 -
P/NAPS 0.64 0.82 0.88 0.54 0.57 0.70 0.69 -4.89%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 21/02/12 29/11/11 23/08/11 08/06/11 25/02/11 -
Price 0.38 0.36 0.54 0.38 0.32 0.33 0.37 -
P/RPS 0.26 0.26 0.40 0.27 0.23 0.23 0.27 -2.48%
P/EPS -33.65 127.06 173.31 7.70 5.98 5.54 4.67 -
EY -2.97 0.79 0.58 12.98 16.71 18.05 21.39 -
DY 0.00 8.33 5.56 7.89 9.37 9.15 8.14 -
P/NAPS 0.72 0.72 1.08 0.67 0.57 0.63 0.71 0.93%

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