[OGAWA] YoY TTM Result on 30-Jun-2011 [#4]

Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -9.77%
YoY- -22.7%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 223,931 177,292 165,839 155,952 128,552 133,277 81,404 18.35%
PBT 20,123 4,990 6,683 8,376 -11,179 -8,555 14,110 6.08%
Tax -5,747 -6,343 -274 -85 -1,252 129 -4,204 5.34%
NP 14,376 -1,353 6,409 8,291 -12,431 -8,426 9,906 6.39%
-
NP to SH 14,372 -1,353 6,409 8,291 -12,431 -8,371 9,528 7.08%
-
Tax Rate 28.56% 127.11% 4.10% 1.01% - - 29.79% -
Total Cost 209,555 178,645 159,430 147,661 140,983 141,703 71,498 19.60%
-
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 % - - 56.11% 43.45% - - 30.67% -
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 6.42% -0.76% 3.86% 5.32% -9.67% -6.32% 12.17% -
ROE 16.64% -2.13% 9.55% 12.79% -22.03% -12.02% 12.35% -
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 186.69 147.98 138.35 129.88 107.06 111.00 69.65 17.84%
EPS 11.98 -1.13 5.35 6.90 -10.35 -6.97 8.15 6.62%
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 - 119,867
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 175.23 138.73 129.77 122.03 100.59 104.29 63.70 18.35%
EPS 11.25 -1.06 5.02 6.49 -9.73 -6.55 7.46 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 0.27 0.23 0.23 0.26 0.23 0.25 1.46 -24.50%
P/EPS 4.17 -30.11 5.98 4.92 -2.41 -4.02 12.51 -16.71%
EY 23.96 -3.32 16.71 20.31 -41.41 -24.90 7.99 20.06%
DY 0.00 0.00 9.37 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 - -
Price 0.64 0.38 0.32 0.44 0.38 0.22 0.00 -
P/RPS 0.34 0.26 0.23 0.34 0.35 0.20 0.00 -
P/EPS 5.34 -33.65 5.98 6.37 -3.67 -3.16 0.00 -
EY 18.72 -2.97 16.71 15.69 -27.24 -31.69 0.00 -
DY 0.00 0.00 9.37 6.82 0.00 0.00 0.00 -
P/NAPS 0.89 0.72 0.57 0.81 0.81 0.38 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