[OGAWA] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -30.6%
YoY- 142.82%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 180,626 151,226 158,592 142,372 115,250 129,504 0 -
PBT 7,978 1,010 4,958 2,634 -30,330 2,856 0 -
Tax -4,200 -9,834 -1,712 -1,738 -408 -2,096 0 -
NP 3,778 -8,824 3,246 896 -30,738 760 0 -
-
NP to SH 3,778 -8,824 3,246 896 -30,738 870 0 -
-
Tax Rate 52.64% 973.66% 34.53% 65.98% - 73.39% - -
Total Cost 176,848 160,050 155,346 141,476 145,988 128,744 0 -
-
Net Worth 73,394 59,945 62,515 58,118 53,989 80,958 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 73,394 59,945 62,515 58,118 53,989 80,958 0 -
NOSH 120,318 119,891 120,222 121,081 119,976 120,833 0 -
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.09% -5.83% 2.05% 0.63% -26.67% 0.59% 0.00% -
ROE 5.15% -14.72% 5.19% 1.54% -56.93% 1.07% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 150.12 126.14 131.92 117.58 96.06 107.18 0.00 -
EPS 3.14 -7.36 2.70 0.74 -25.62 0.72 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.50 0.52 0.48 0.45 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 141.34 118.33 124.10 111.41 90.18 101.34 0.00 -
EPS 2.96 -6.90 2.54 0.70 -24.05 0.68 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5743 0.4691 0.4892 0.4548 0.4225 0.6335 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 0.39 0.44 0.36 0.34 0.19 1.05 0.00 -
P/RPS 0.26 0.35 0.27 0.29 0.20 0.98 0.00 -
P/EPS 12.42 -5.98 13.33 45.95 -0.74 145.83 0.00 -
EY 8.05 -16.73 7.50 2.18 -134.84 0.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.88 0.69 0.71 0.42 1.57 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 21/02/12 25/02/11 25/02/10 24/02/09 25/02/08 - -
Price 0.36 0.54 0.37 0.36 0.20 0.85 0.00 -
P/RPS 0.24 0.43 0.28 0.31 0.21 0.79 0.00 -
P/EPS 11.46 -7.34 13.70 48.65 -0.78 118.06 0.00 -
EY 8.72 -13.63 7.30 2.06 -128.10 0.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.08 0.71 0.75 0.44 1.27 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