[OGAWA] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 69.83%
YoY- 194.5%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 193,529 156,389 160,064 144,333 115,409 126,557 126,446 7.34%
PBT 11,204 1,470 3,337 4,256 -19,869 -980 16,822 -6.54%
Tax -4,788 -8,259 -2,032 -1,366 -1,044 -1,241 -5,332 -1.77%
NP 6,416 -6,789 1,305 2,889 -20,913 -2,221 11,490 -9.24%
-
NP to SH 6,416 -6,789 1,305 2,889 -20,913 -2,148 10,816 -8.32%
-
Tax Rate 42.73% 561.84% 60.89% 32.10% - - 31.70% -
Total Cost 187,113 163,178 158,758 141,444 136,322 128,778 114,956 8.45%
-
Net Worth 82,799 60,047 62,082 58,664 54,003 75,741 43,807 11.18%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 2,517 -
Div Payout % - - - - - - 23.28% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 82,799 60,047 62,082 58,664 54,003 75,741 43,807 11.18%
NOSH 119,999 120,094 119,390 119,723 120,007 120,223 75,530 8.01%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.32% -4.34% 0.82% 2.00% -18.12% -1.76% 9.09% -
ROE 7.75% -11.31% 2.10% 4.93% -38.73% -2.84% 24.69% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 161.27 130.22 134.07 120.56 96.17 105.27 167.41 -0.62%
EPS 5.35 -5.65 1.09 2.41 -17.43 -1.79 14.32 -15.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
NAPS 0.69 0.50 0.52 0.49 0.45 0.63 0.58 2.93%
Adjusted Per Share Value based on latest NOSH - 119,795
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 151.44 122.37 125.25 112.94 90.31 99.03 98.94 7.34%
EPS 5.02 -5.31 1.02 2.26 -16.36 -1.68 8.46 -8.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.97 -
NAPS 0.6479 0.4699 0.4858 0.459 0.4226 0.5927 0.3428 11.18%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 - -
Price 0.45 0.41 0.365 0.35 0.17 0.57 0.00 -
P/RPS 0.28 0.31 0.27 0.29 0.18 0.54 0.00 -
P/EPS 8.42 -7.25 33.38 14.50 -0.98 -31.90 0.00 -
EY 11.88 -13.79 3.00 6.90 -102.51 -3.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.82 0.70 0.71 0.38 0.90 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 29/05/12 08/06/11 13/05/10 26/05/09 27/05/08 23/05/07 -
Price 0.49 0.36 0.33 0.36 0.19 0.41 1.01 -
P/RPS 0.30 0.28 0.25 0.30 0.20 0.39 0.60 -10.90%
P/EPS 9.16 -6.37 30.18 14.92 -1.09 -22.95 7.05 4.45%
EY 10.91 -15.70 3.31 6.70 -91.72 -4.36 14.18 -4.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.30 -
P/NAPS 0.71 0.72 0.63 0.73 0.42 0.65 1.74 -13.86%

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