[OCTAGON] QoQ Annualized Quarter Result on 30-Apr-2013 [#2]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- 39.58%
YoY- -23.14%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 37,020 37,830 38,488 35,720 35,544 43,338 44,612 -11.66%
PBT -22,612 -209,269 -25,149 -29,690 -53,532 -67,368 -14,353 35.28%
Tax -360 -455 -550 -516 -540 -1,285 -1,297 -57.34%
NP -22,972 -209,724 -25,700 -30,206 -54,072 -68,653 -15,650 29.06%
-
NP to SH -19,464 -166,867 -14,664 -18,178 -30,088 -64,633 -14,546 21.36%
-
Tax Rate - - - - - - - -
Total Cost 59,992 247,554 64,188 65,926 89,616 111,991 60,262 -0.29%
-
Net Worth -4,999 -163,444 -8,344 -6,670 -5,003 3,581 57,742 -
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth -4,999 -163,444 -8,344 -6,670 -5,003 3,581 57,742 -
NOSH 166,643 166,780 166,889 166,770 166,784 179,059 166,788 -0.05%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -62.05% -554.39% -66.77% -84.56% -152.13% -158.41% -35.08% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -1,804.79% -25.19% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 22.22 22.68 23.06 21.42 21.31 24.20 26.75 -11.60%
EPS -11.68 -100.05 -8.79 -10.90 -18.04 -38.75 -8.72 21.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 -0.98 -0.05 -0.04 -0.03 0.02 0.3462 -
Adjusted Per Share Value based on latest NOSH - 166,702
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 22.20 22.69 23.08 21.42 21.32 25.99 26.76 -11.68%
EPS -11.67 -100.08 -8.79 -10.90 -18.04 -38.76 -8.72 21.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 -0.9802 -0.05 -0.04 -0.03 0.0215 0.3463 -
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.07 0.11 0.09 0.075 0.05 0.05 0.06 -
P/RPS 0.32 0.48 0.39 0.35 0.23 0.21 0.22 28.28%
P/EPS -0.60 -0.11 -1.02 -0.69 -0.28 -0.14 -0.69 -8.87%
EY -166.86 -909.56 -97.63 -145.33 -360.80 -721.92 -145.36 9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 2.50 0.17 -
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 31/12/13 30/09/13 28/06/13 29/03/13 28/12/12 28/09/12 -
Price 0.07 0.07 0.115 0.135 0.065 0.06 0.05 -
P/RPS 0.32 0.31 0.50 0.63 0.31 0.25 0.19 41.42%
P/EPS -0.60 -0.07 -1.31 -1.24 -0.36 -0.17 -0.57 3.46%
EY -166.86 -1,429.31 -76.41 -80.74 -277.54 -601.60 -174.43 -2.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 3.00 0.14 -

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