[OGAWA] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -106.51%
YoY- -260.71%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 245,060 179,468 152,128 152,940 140,828 109,772 121,376 12.41%
PBT 22,608 7,944 1,436 484 2,396 -17,680 1,152 64.16%
Tax -6,184 -2,500 -4,104 -1,024 -2,060 -168 -2,512 16.18%
NP 16,424 5,444 -2,668 -540 336 -17,848 -1,360 -
-
NP to SH 16,504 5,444 -2,668 -540 336 -17,848 -768 -
-
Tax Rate 27.35% 31.47% 285.79% 211.57% 85.98% - 218.06% -
Total Cost 228,636 174,024 154,796 153,480 140,492 127,620 122,736 10.91%
-
Net Worth 89,956 72,265 67,891 65,045 56,399 64,770 79,200 2.14%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 89,956 72,265 67,891 65,045 56,399 64,770 79,200 2.14%
NOSH 119,941 120,442 119,107 122,727 119,999 119,946 120,000 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.70% 3.03% -1.75% -0.35% 0.24% -16.26% -1.12% -
ROE 18.35% 7.53% -3.93% -0.83% 0.60% -27.56% -0.97% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 204.32 149.01 127.72 124.62 117.36 91.52 101.15 12.42%
EPS 13.76 4.52 -2.24 -0.44 0.28 -14.88 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.60 0.57 0.53 0.47 0.54 0.66 2.15%
Adjusted Per Share Value based on latest NOSH - 122,727
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 191.76 140.43 119.04 119.68 110.20 85.90 94.98 12.41%
EPS 12.91 4.26 -2.09 -0.42 0.26 -13.97 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7039 0.5655 0.5312 0.509 0.4413 0.5068 0.6197 2.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.01 0.40 0.31 0.42 0.38 0.22 1.05 -
P/RPS 0.49 0.27 0.24 0.34 0.32 0.24 1.04 -11.77%
P/EPS 7.34 8.85 -13.84 -95.45 135.71 -1.48 -164.06 -
EY 13.62 11.30 -7.23 -1.05 0.74 -67.64 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.67 0.54 0.79 0.81 0.41 1.59 -2.68%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 27/11/12 29/11/11 25/11/10 24/11/09 25/11/08 28/11/07 -
Price 1.04 0.38 0.38 0.44 0.32 0.20 1.04 -
P/RPS 0.51 0.26 0.30 0.35 0.27 0.22 1.03 -11.04%
P/EPS 7.56 8.41 -16.96 -100.00 114.29 -1.34 -162.50 -
EY 13.23 11.89 -5.89 -1.00 0.88 -74.40 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.63 0.67 0.83 0.68 0.37 1.58 -2.11%

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