[OCTAGON] QoQ Annualized Quarter Result on 30-Apr-2010 [#2]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
25-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
30-Apr-2010 [#2]
Profit Trend
QoQ- 5.41%
YoY- 9.38%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 40,280 40,280 40,918 40,674 41,504 98,775 62,398 -29.50%
PBT -26,097 -26,049 -12,962 -11,026 -11,864 -13,090 -13,378 70.52%
Tax -1,766 -1,997 -1,776 -1,588 -1,472 -2,122 -1,920 -6.45%
NP -27,863 -28,046 -14,738 -12,614 -13,336 -15,212 -15,298 61.42%
-
NP to SH -28,123 -28,046 -14,738 -12,614 -13,336 -15,212 -15,298 62.62%
-
Tax Rate - - - - - - - -
Total Cost 68,143 68,326 55,657 53,288 54,840 113,987 77,697 -9.94%
-
Net Worth 88,405 89,040 105,438 110,128 113,105 116,447 120,093 -21.70%
Dividend
31/10/10 30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 88,405 89,040 105,438 110,128 113,105 116,447 120,093 -21.70%
NOSH 166,803 166,741 166,726 166,684 166,700 166,805 166,773 0.01%
Ratio Analysis
31/10/10 30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin -69.17% -69.63% -36.02% -31.01% -32.13% -15.40% -24.52% -
ROE -31.81% -31.50% -13.98% -11.45% -11.79% -13.06% -12.74% -
Per Share
31/10/10 30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 24.15 24.16 24.54 24.40 24.90 59.22 37.42 -29.51%
EPS -16.86 -16.82 -8.84 -5.60 -8.00 -9.12 -9.17 62.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.534 0.6324 0.6607 0.6785 0.6981 0.7201 -21.71%
Adjusted Per Share Value based on latest NOSH - 166,666
31/10/10 30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 24.16 24.16 24.54 24.39 24.89 59.24 37.42 -29.49%
EPS -16.87 -16.82 -8.84 -7.57 -8.00 -9.12 -9.18 62.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5302 0.534 0.6324 0.6605 0.6783 0.6984 0.7202 -21.69%
Price Multiplier on Financial Quarter End Date
31/10/10 30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 29/10/10 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.19 0.19 0.17 0.21 0.28 0.35 0.42 -
P/RPS 0.79 0.79 0.69 0.86 1.12 0.59 1.12 -24.32%
P/EPS -1.13 -1.13 -1.92 -2.77 -3.50 -3.84 -4.58 -67.29%
EY -88.74 -88.53 -52.00 -36.04 -28.57 -26.06 -21.84 206.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.27 0.32 0.41 0.50 0.58 -31.67%
Price Multiplier on Announcement Date
31/10/10 30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date - 30/12/10 29/09/10 25/06/10 26/03/10 31/12/09 30/09/09 -
Price 0.00 0.17 0.17 0.17 0.22 0.26 0.41 -
P/RPS 0.00 0.70 0.69 0.70 0.88 0.44 1.10 -
P/EPS 0.00 -1.01 -1.92 -2.25 -2.75 -2.85 -4.47 -
EY 0.00 -98.94 -52.00 -44.52 -36.36 -35.08 -22.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.32 0.27 0.26 0.32 0.37 0.57 -

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