[OGAWA] YoY Quarter Result on 30-Jun-2010 [#4]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 256.25%
YoY- 88.2%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 78,403 58,776 45,791 47,702 41,995 38,359 51,540 7.23%
PBT 11,884 4,373 4,180 5,184 3,723 -7,820 9,624 3.57%
Tax -2,320 -634 1,250 940 -469 1,060 -2,958 -3.96%
NP 9,564 3,739 5,430 6,124 3,254 -6,760 6,666 6.19%
-
NP to SH 9,560 3,739 5,430 6,124 3,254 -6,760 6,335 7.09%
-
Tax Rate 19.52% 14.50% -29.90% -18.13% 12.60% - 30.74% -
Total Cost 68,839 55,037 40,361 41,578 38,741 45,119 44,874 7.38%
-
Net Worth 86,363 63,499 67,125 64,842 56,434 69,641 77,142 1.89%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 3,596 3,602 - - 2,922 -
Div Payout % - - 66.23% 58.82% - - 46.13% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 86,363 63,499 67,125 64,842 56,434 69,641 77,142 1.89%
NOSH 119,949 119,811 119,867 120,078 120,073 120,071 116,881 0.43%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 12.20% 6.36% 11.86% 12.84% 7.75% -17.62% 12.93% -
ROE 11.07% 5.89% 8.09% 9.44% 5.77% -9.71% 8.21% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 65.36 49.06 38.20 39.73 34.97 31.95 44.10 6.77%
EPS 7.97 3.12 4.53 5.10 2.71 -5.63 5.42 6.63%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 2.50 -
NAPS 0.72 0.53 0.56 0.54 0.47 0.58 0.66 1.45%
Adjusted Per Share Value based on latest NOSH - 120,078
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 61.35 45.99 35.83 37.33 32.86 30.02 40.33 7.23%
EPS 7.48 2.93 4.25 4.79 2.55 -5.29 4.96 7.08%
DPS 0.00 0.00 2.81 2.82 0.00 0.00 2.29 -
NAPS 0.6758 0.4969 0.5253 0.5074 0.4416 0.5449 0.6036 1.89%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.50 0.34 0.32 0.34 0.25 0.28 1.02 -
P/RPS 0.76 0.69 0.84 0.86 0.71 0.88 2.31 -16.89%
P/EPS 6.27 10.89 7.06 6.67 9.23 -4.97 18.82 -16.72%
EY 15.94 9.18 14.16 15.00 10.84 -20.11 5.31 20.08%
DY 0.00 0.00 9.38 8.82 0.00 0.00 2.45 -
P/NAPS 0.69 0.64 0.57 0.63 0.53 0.48 1.55 -12.60%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 23/08/11 20/08/10 25/08/09 26/08/08 22/08/07 -
Price 0.64 0.38 0.32 0.44 0.38 0.22 0.96 -
P/RPS 0.98 0.77 0.84 1.11 1.09 0.69 2.18 -12.46%
P/EPS 8.03 12.18 7.06 8.63 14.02 -3.91 17.71 -12.33%
EY 12.45 8.21 14.16 11.59 7.13 -25.59 5.65 14.06%
DY 0.00 0.00 9.38 6.82 0.00 0.00 2.60 -
P/NAPS 0.89 0.72 0.57 0.81 0.81 0.38 1.45 -7.80%

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