[OGAWA] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -93.64%
YoY- -96.05%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 191,149 163,380 164,062 142,113 126,150 146,156 0 -
PBT 8,796 4,223 9,538 5,303 -25,148 15,538 0 -
Tax -3,848 -3,849 -72 -1,917 973 -5,252 0 -
NP 4,948 374 9,466 3,386 -24,175 10,286 0 -
-
NP to SH 4,948 374 9,466 3,386 -24,175 9,963 0 -
-
Tax Rate 43.75% 91.14% 0.75% 36.15% - 33.80% - -
Total Cost 186,201 163,006 154,596 138,727 150,325 135,870 0 -
-
Net Worth 73,200 60,016 62,187 58,239 53,995 80,786 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 3,596 3,602 - - 4,948 - -
Div Payout % - 961.50% 38.06% - - 49.66% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 73,200 60,016 62,187 58,239 53,995 80,786 0 -
NOSH 120,000 120,032 119,591 121,333 119,988 120,576 0 -
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.59% 0.23% 5.77% 2.38% -19.16% 7.04% 0.00% -
ROE 6.76% 0.62% 15.22% 5.81% -44.77% 12.33% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 159.29 136.11 137.18 117.13 105.13 121.21 0.00 -
EPS 4.12 0.31 7.92 2.79 -20.15 8.26 0.00 -
DPS 0.00 3.00 3.01 0.00 0.00 4.10 0.00 -
NAPS 0.61 0.50 0.52 0.48 0.45 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,032
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 149.57 127.84 128.38 111.20 98.71 114.37 0.00 -
EPS 3.87 0.29 7.41 2.65 -18.92 7.80 0.00 -
DPS 0.00 2.81 2.82 0.00 0.00 3.87 0.00 -
NAPS 0.5728 0.4696 0.4866 0.4557 0.4225 0.6322 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 0.39 0.44 0.36 0.34 0.19 1.05 0.00 -
P/RPS 0.24 0.32 0.26 0.29 0.18 0.87 0.00 -
P/EPS 9.46 141.21 4.55 12.18 -0.94 12.71 0.00 -
EY 10.57 0.71 21.99 8.21 -106.04 7.87 0.00 -
DY 0.00 6.82 8.37 0.00 0.00 3.91 0.00 -
P/NAPS 0.64 0.88 0.69 0.71 0.42 1.57 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 21/02/12 25/02/11 25/02/10 24/02/09 25/02/08 - -
Price 0.36 0.54 0.37 0.36 0.20 0.85 0.00 -
P/RPS 0.23 0.40 0.27 0.31 0.19 0.70 0.00 -
P/EPS 8.73 173.31 4.67 12.90 -0.99 10.29 0.00 -
EY 11.45 0.58 21.39 7.75 -100.74 9.72 0.00 -
DY 0.00 5.56 8.14 0.00 0.00 4.83 0.00 -
P/NAPS 0.59 1.08 0.71 0.75 0.44 1.27 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