[OGAWA] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -71.29%
YoY- 203.16%
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 61,265 44,867 38,032 38,235 35,207 27,443 30,344 12.41%
PBT 5,652 1,986 359 121 599 -4,420 288 64.16%
Tax -1,546 -625 -1,026 -256 -515 -42 -628 16.18%
NP 4,106 1,361 -667 -135 84 -4,462 -340 -
-
NP to SH 4,126 1,361 -667 -135 84 -4,462 -192 -
-
Tax Rate 27.35% 31.47% 285.79% 211.57% 85.98% - 218.06% -
Total Cost 57,159 43,506 38,699 38,370 35,123 31,905 30,684 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 4.59% 1.88% -0.98% -0.21% 0.15% -6.89% -0.24% -
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 51.08 37.25 31.93 31.15 29.34 22.88 25.29 12.41%
EPS 3.44 1.13 -0.56 -0.11 0.07 -3.72 -0.16 -
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 - 119,941
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 47.94 35.11 29.76 29.92 27.55 21.47 23.74 12.41%
EPS 3.23 1.06 -0.52 -0.11 0.07 -3.49 -0.15 -
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 1.98 1.07 0.97 1.35 1.30 0.96 4.15 -11.59%
P/EPS 29.36 35.40 -55.36 -381.82 542.86 -5.91 -656.25 -
EY 3.41 2.83 -1.81 -0.26 0.18 -16.91 -0.15 -
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 2.04 1.02 1.19 1.41 1.09 0.87 4.11 -11.00%
P/EPS 30.23 33.63 -67.86 -400.00 457.14 -5.38 -650.00 -
EY 3.31 2.97 -1.47 -0.25 0.22 -18.60 -0.15 -
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