[OGAWA] YoY Quarter Result on 31-Mar-2012 [#3]

Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 81.84%
YoY- -5.59%
View:
Show?
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 54,834 41,679 40,752 37,064 28,932 30,166 29,864 10.64%
PBT 4,414 598 24 1,875 263 -2,163 4,486 -0.26%
Tax -1,491 -1,278 -668 -156 -579 117 -1,246 3.03%
NP 2,923 -680 -644 1,719 -316 -2,046 3,240 -1.69%
-
NP to SH 2,923 -680 -644 1,719 -316 -2,046 3,193 -1.46%
-
Tax Rate 33.78% 213.71% 2,783.33% 8.32% 220.15% - 27.78% -
Total Cost 51,911 42,359 41,396 35,345 29,248 32,212 26,624 11.76%
-
Net Worth 82,658 59,649 62,014 58,902 54,692 75,378 47,003 9.85%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 2,026 -
Div Payout % - - - - - - 63.45% -
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 82,658 59,649 62,014 58,902 54,692 75,378 47,003 9.85%
NOSH 119,795 119,298 119,259 120,209 121,538 119,649 81,040 6.72%
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 5.33% -1.63% -1.58% 4.64% -1.09% -6.78% 10.85% -
ROE 3.54% -1.14% -1.04% 2.92% -0.58% -2.71% 6.79% -
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 45.77 34.94 34.17 30.83 23.80 25.21 36.85 3.67%
EPS 2.44 -0.57 -0.54 1.43 -0.26 -1.71 3.94 -7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
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 - 119,298
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 42.91 32.61 31.89 29.00 22.64 23.60 23.37 10.64%
EPS 2.29 -0.53 -0.50 1.35 -0.25 -1.60 2.50 -1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.59 -
NAPS 0.6468 0.4668 0.4853 0.4609 0.428 0.5898 0.3678 9.85%
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 0.98 1.17 1.07 1.14 0.71 2.26 0.00 -
P/EPS 18.44 -71.93 -67.59 24.48 -65.38 -33.33 0.00 -
EY 5.42 -1.39 -1.48 4.09 -1.53 -3.00 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 1.07 1.03 0.97 1.17 0.80 1.63 2.74 -14.49%
P/EPS 20.08 -63.16 -61.11 25.17 -73.08 -23.98 25.63 -3.98%
EY 4.98 -1.58 -1.64 3.97 -1.37 -4.17 3.90 4.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.48 -
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