[OGAWA] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -52.58%
YoY- 47.95%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 126,150 130,376 133,277 146,458 146,156 111,748 81,404 33.73%
PBT -25,148 -13,263 -8,555 8,889 15,538 14,398 14,110 -
Tax 973 715 129 -3,889 -5,252 -4,832 -4,204 -
NP -24,175 -12,548 -8,426 5,000 10,286 9,566 9,906 -
-
NP to SH -24,175 -12,641 -8,371 4,724 9,963 9,336 9,528 -
-
Tax Rate - - - 43.75% 33.80% 33.56% 29.79% -
Total Cost 150,325 142,924 141,703 141,458 135,870 102,182 71,498 63.74%
-
Net Worth 53,995 64,770 69,641 75,378 80,786 79,200 77,142 -21.08%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 2,922 4,948 2,922 2,922 -
Div Payout % - - - 61.86% 49.66% 31.30% 30.67% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 53,995 64,770 69,641 75,378 80,786 79,200 77,142 -21.08%
NOSH 119,988 119,946 120,071 119,649 120,576 120,000 116,881 1.75%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -19.16% -9.62% -6.32% 3.41% 7.04% 8.56% 12.17% -
ROE -44.77% -19.52% -12.02% 6.27% 12.33% 11.79% 12.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 105.13 108.70 111.00 122.41 121.21 93.12 69.65 31.42%
EPS -20.15 -10.54 -6.97 3.95 8.26 7.78 8.15 -
DPS 0.00 0.00 0.00 2.44 4.10 2.44 2.50 -
NAPS 0.45 0.54 0.58 0.63 0.67 0.66 0.66 -22.44%
Adjusted Per Share Value based on latest NOSH - 119,649
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 98.71 102.02 104.29 114.60 114.37 87.44 63.70 33.73%
EPS -18.92 -9.89 -6.55 3.70 7.80 7.31 7.46 -
DPS 0.00 0.00 0.00 2.29 3.87 2.29 2.29 -
NAPS 0.4225 0.5068 0.5449 0.5898 0.6322 0.6197 0.6036 -21.07%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.19 0.22 0.28 0.57 1.05 1.05 1.02 -
P/RPS 0.18 0.20 0.25 0.47 0.87 1.13 1.46 -75.07%
P/EPS -0.94 -2.09 -4.02 14.44 12.71 13.50 12.51 -
EY -106.04 -47.90 -24.90 6.93 7.87 7.41 7.99 -
DY 0.00 0.00 0.00 4.28 3.91 2.32 2.45 -
P/NAPS 0.42 0.41 0.48 0.90 1.57 1.59 1.55 -57.95%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 25/11/08 26/08/08 27/05/08 25/02/08 - - -
Price 0.20 0.20 0.22 0.41 0.85 0.00 0.00 -
P/RPS 0.19 0.18 0.20 0.33 0.70 0.00 0.00 -
P/EPS -0.99 -1.90 -3.16 10.38 10.29 0.00 0.00 -
EY -100.74 -52.69 -31.69 9.63 9.72 0.00 0.00 -
DY 0.00 0.00 0.00 5.96 4.83 0.00 0.00 -
P/NAPS 0.44 0.37 0.38 0.65 1.27 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