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

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -9.63%
YoY- -95.24%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 204,304 164,307 167,750 150,245 124,916 146,458 29,864 37.74%
PBT 12,612 4,797 7,687 6,915 -22,722 8,889 4,486 18.78%
Tax -4,061 -4,459 -584 -1,494 277 -3,889 -1,246 21.74%
NP 8,551 338 7,103 5,421 -22,445 5,000 3,240 17.53%
-
NP to SH 8,551 338 7,103 5,421 -22,445 4,724 3,193 17.82%
-
Tax Rate 32.20% 92.95% 7.60% 21.61% - 43.75% 27.78% -
Total Cost 195,753 163,969 160,647 144,824 147,361 141,458 26,624 39.40%
-
Net Worth 82,658 59,649 62,014 58,902 54,692 75,378 0 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 3,596 3,602 - - 2,922 - -
Div Payout % - 1,063.91% 50.72% - - 61.86% - -
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 0 -
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 4.19% 0.21% 4.23% 3.61% -17.97% 3.41% 10.85% -
ROE 10.34% 0.57% 11.45% 9.20% -41.04% 6.27% 0.00% -
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 170.54 137.73 140.66 124.99 102.78 122.41 36.85 29.06%
EPS 7.14 0.28 5.96 4.51 -18.47 3.95 3.94 10.40%
DPS 0.00 3.00 3.02 0.00 0.00 2.44 0.00 -
NAPS 0.69 0.50 0.52 0.49 0.45 0.63 0.00 -
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 159.87 128.57 131.26 117.57 97.75 114.60 23.37 37.73%
EPS 6.69 0.26 5.56 4.24 -17.56 3.70 2.50 17.81%
DPS 0.00 2.81 2.82 0.00 0.00 2.29 0.00 -
NAPS 0.6468 0.4668 0.4853 0.4609 0.428 0.5898 0.00 -
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 0.26 0.30 0.26 0.28 0.17 0.47 0.00 -
P/EPS 6.30 144.71 6.13 7.76 -0.92 14.44 0.00 -
EY 15.86 0.69 16.32 12.88 -108.63 6.93 0.00 -
DY 0.00 7.32 8.28 0.00 0.00 4.28 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 - -
Price 0.49 0.36 0.33 0.36 0.19 0.41 0.00 -
P/RPS 0.29 0.26 0.23 0.29 0.18 0.33 0.00 -
P/EPS 6.86 127.06 5.54 7.98 -1.03 10.38 0.00 -
EY 14.57 0.79 18.05 12.53 -97.20 9.63 0.00 -
DY 0.00 8.33 9.15 0.00 0.00 5.96 0.00 -
P/NAPS 0.71 0.72 0.63 0.73 0.42 0.65 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