[OGAWA] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 149.89%
YoY- -88.51%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 223,931 204,304 191,149 184,127 177,292 164,307 163,380 23.41%
PBT 20,123 12,612 8,796 6,617 4,990 4,797 4,223 183.43%
Tax -5,747 -4,061 -3,848 -5,942 -6,343 -4,459 -3,849 30.66%
NP 14,376 8,551 4,948 675 -1,353 338 374 1041.50%
-
NP to SH 14,372 8,551 4,948 675 -1,353 338 374 1041.29%
-
Tax Rate 28.56% 32.20% 43.75% 89.80% 127.11% 92.95% 91.14% -
Total Cost 209,555 195,753 186,201 183,452 178,645 163,969 163,006 18.24%
-
Net Worth 86,363 82,658 73,200 72,265 63,499 59,649 60,016 27.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - 3,596 3,596 -
Div Payout % - - - - - 1,063.91% 961.50% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,363 82,658 73,200 72,265 63,499 59,649 60,016 27.48%
NOSH 119,949 119,795 120,000 120,442 119,811 119,298 120,032 -0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.42% 4.19% 2.59% 0.37% -0.76% 0.21% 0.23% -
ROE 16.64% 10.34% 6.76% 0.93% -2.13% 0.57% 0.62% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 186.69 170.54 159.29 152.88 147.98 137.73 136.11 23.47%
EPS 11.98 7.14 4.12 0.56 -1.13 0.28 0.31 1045.59%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 0.72 0.69 0.61 0.60 0.53 0.50 0.50 27.54%
Adjusted Per Share Value based on latest NOSH - 120,442
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 175.23 159.87 149.57 144.08 138.73 128.57 127.84 23.41%
EPS 11.25 6.69 3.87 0.53 -1.06 0.26 0.29 1048.51%
DPS 0.00 0.00 0.00 0.00 0.00 2.81 2.81 -
NAPS 0.6758 0.6468 0.5728 0.5655 0.4969 0.4668 0.4696 27.49%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.50 0.45 0.39 0.40 0.34 0.41 0.44 -
P/RPS 0.27 0.26 0.24 0.26 0.23 0.30 0.32 -10.71%
P/EPS 4.17 6.30 9.46 71.37 -30.11 144.71 141.21 -90.46%
EY 23.96 15.86 10.57 1.40 -3.32 0.69 0.71 946.52%
DY 0.00 0.00 0.00 0.00 0.00 7.32 6.82 -
P/NAPS 0.69 0.65 0.64 0.67 0.64 0.82 0.88 -14.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 25/02/13 27/11/12 28/08/12 29/05/12 21/02/12 -
Price 0.64 0.49 0.36 0.38 0.38 0.36 0.54 -
P/RPS 0.34 0.29 0.23 0.25 0.26 0.26 0.40 -10.27%
P/EPS 5.34 6.86 8.73 67.80 -33.65 127.06 173.31 -90.19%
EY 18.72 14.57 11.45 1.47 -2.97 0.79 0.58 915.86%
DY 0.00 0.00 0.00 0.00 0.00 8.33 5.56 -
P/NAPS 0.89 0.71 0.59 0.63 0.72 0.72 1.08 -12.11%

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