[OGAWA] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -93.64%
YoY- -96.05%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 184,127 177,292 164,307 163,380 165,636 165,839 167,750 6.38%
PBT 6,617 4,990 4,797 4,223 6,921 6,683 7,687 -9.48%
Tax -5,942 -6,343 -4,459 -3,849 -1,044 -274 -584 367.56%
NP 675 -1,353 338 374 5,877 6,409 7,103 -79.08%
-
NP to SH 675 -1,353 338 374 5,877 6,409 7,103 -79.08%
-
Tax Rate 89.80% 127.11% 92.95% 91.14% 15.08% 4.10% 7.60% -
Total Cost 183,452 178,645 163,969 163,006 159,759 159,430 160,647 9.22%
-
Net Worth 72,265 63,499 59,649 60,016 67,891 67,125 62,014 10.70%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 3,596 3,596 3,596 3,596 3,602 -
Div Payout % - - 1,063.91% 961.50% 61.19% 56.11% 50.72% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 72,265 63,499 59,649 60,016 67,891 67,125 62,014 10.70%
NOSH 120,442 119,811 119,298 120,032 119,107 119,867 119,259 0.65%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.37% -0.76% 0.21% 0.23% 3.55% 3.86% 4.23% -
ROE 0.93% -2.13% 0.57% 0.62% 8.66% 9.55% 11.45% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 152.88 147.98 137.73 136.11 139.06 138.35 140.66 5.69%
EPS 0.56 -1.13 0.28 0.31 4.93 5.35 5.96 -79.24%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 3.02 -
NAPS 0.60 0.53 0.50 0.50 0.57 0.56 0.52 9.98%
Adjusted Per Share Value based on latest NOSH - 120,032
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 144.08 138.73 128.57 127.84 129.61 129.77 131.26 6.39%
EPS 0.53 -1.06 0.26 0.29 4.60 5.02 5.56 -79.04%
DPS 0.00 0.00 2.81 2.81 2.81 2.81 2.82 -
NAPS 0.5655 0.4969 0.4668 0.4696 0.5312 0.5253 0.4853 10.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.40 0.34 0.41 0.44 0.31 0.32 0.365 -
P/RPS 0.26 0.23 0.30 0.32 0.22 0.23 0.26 0.00%
P/EPS 71.37 -30.11 144.71 141.21 6.28 5.98 6.13 411.40%
EY 1.40 -3.32 0.69 0.71 15.92 16.71 16.32 -80.46%
DY 0.00 0.00 7.32 6.82 9.68 9.37 8.28 -
P/NAPS 0.67 0.64 0.82 0.88 0.54 0.57 0.70 -2.87%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 29/05/12 21/02/12 29/11/11 23/08/11 08/06/11 -
Price 0.38 0.38 0.36 0.54 0.38 0.32 0.33 -
P/RPS 0.25 0.26 0.26 0.40 0.27 0.23 0.23 5.70%
P/EPS 67.80 -33.65 127.06 173.31 7.70 5.98 5.54 428.64%
EY 1.47 -2.97 0.79 0.58 12.98 16.71 18.05 -81.12%
DY 0.00 0.00 8.33 5.56 7.89 9.37 9.15 -
P/NAPS 0.63 0.72 0.72 1.08 0.67 0.57 0.63 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