[OCTAGON] QoQ Annualized Quarter Result on 31-Jan-2007 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jan-2007 [#1]
Profit Trend
QoQ- -17.91%
YoY- -10.88%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 95,522 80,405 75,870 70,224 75,107 74,205 69,904 23.07%
PBT 17,233 10,976 10,624 12,352 14,335 15,344 15,044 9.45%
Tax -4,503 -4,301 -4,278 -3,928 -4,073 -4,762 -4,814 -4.34%
NP 12,730 6,674 6,346 8,424 10,262 10,581 10,230 15.64%
-
NP to SH 12,730 6,674 6,346 8,424 10,262 10,581 10,230 15.64%
-
Tax Rate 26.13% 39.19% 40.27% 31.80% 28.41% 31.03% 32.00% -
Total Cost 82,792 73,730 69,524 61,800 64,845 63,624 59,674 24.32%
-
Net Worth 122,235 114,757 111,557 114,729 113,673 111,911 111,418 6.35%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 6,388 - - - 6,334 - - -
Div Payout % 50.18% - - - 61.73% - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 122,235 114,757 111,557 114,729 113,673 111,911 111,418 6.35%
NOSH 159,701 158,417 157,079 157,164 158,364 158,403 158,850 0.35%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 13.33% 8.30% 8.36% 12.00% 13.66% 14.26% 14.63% -
ROE 10.41% 5.82% 5.69% 7.34% 9.03% 9.46% 9.18% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 59.81 50.76 48.30 44.68 47.43 46.85 44.01 22.62%
EPS 7.97 4.21 4.04 5.36 6.48 6.68 6.44 15.22%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.7654 0.7244 0.7102 0.73 0.7178 0.7065 0.7014 5.97%
Adjusted Per Share Value based on latest NOSH - 157,164
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 57.29 48.22 45.50 42.12 45.04 44.50 41.92 23.08%
EPS 7.63 4.00 3.81 5.05 6.15 6.35 6.14 15.53%
DPS 3.83 0.00 0.00 0.00 3.80 0.00 0.00 -
NAPS 0.7331 0.6882 0.6691 0.6881 0.6817 0.6712 0.6682 6.35%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.15 1.22 0.93 1.01 0.82 0.92 0.94 -
P/RPS 1.92 2.40 1.93 2.26 1.73 1.96 2.14 -6.95%
P/EPS 14.43 28.96 23.02 18.84 12.65 13.77 14.60 -0.77%
EY 6.93 3.45 4.34 5.31 7.90 7.26 6.85 0.77%
DY 3.48 0.00 0.00 0.00 4.88 0.00 0.00 -
P/NAPS 1.50 1.68 1.31 1.38 1.14 1.30 1.34 7.78%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 19/12/07 25/09/07 28/06/07 30/03/07 27/12/06 28/09/06 26/06/06 -
Price 1.04 1.14 0.94 0.94 0.79 0.83 0.90 -
P/RPS 1.74 2.25 1.95 2.10 1.67 1.77 2.05 -10.32%
P/EPS 13.05 27.06 23.27 17.54 12.19 12.43 13.98 -4.47%
EY 7.66 3.70 4.30 5.70 8.20 8.05 7.16 4.59%
DY 3.85 0.00 0.00 0.00 5.06 0.00 0.00 -
P/NAPS 1.36 1.57 1.32 1.29 1.10 1.17 1.28 4.11%

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