[OCTAGON] QoQ Annualized Quarter Result on 31-Jan-2008 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
24-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jan-2008 [#1]
Profit Trend
QoQ- 3.41%
YoY- 56.27%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 107,119 114,209 113,782 89,528 95,522 80,405 75,870 25.72%
PBT 8,828 11,114 17,458 19,128 17,233 10,976 10,624 -11.56%
Tax 406 -4,657 -5,858 -5,964 -4,503 -4,301 -4,278 -
NP 9,234 6,457 11,600 13,164 12,730 6,674 6,346 28.26%
-
NP to SH 9,234 6,457 11,600 13,164 12,730 6,674 6,346 28.26%
-
Tax Rate -4.60% 41.90% 33.55% 31.18% 26.13% 39.19% 40.27% -
Total Cost 97,885 107,752 102,182 76,364 82,792 73,730 69,524 25.48%
-
Net Worth 131,354 126,435 132,150 130,771 122,235 114,757 111,557 11.45%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - 6,388 - - -
Div Payout % - - - - 50.18% - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 131,354 126,435 132,150 130,771 122,235 114,757 111,557 11.45%
NOSH 166,714 166,999 166,666 167,055 159,701 158,417 157,079 4.02%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 8.62% 5.65% 10.19% 14.70% 13.33% 8.30% 8.36% -
ROE 7.03% 5.11% 8.78% 10.07% 10.41% 5.82% 5.69% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 64.25 68.39 68.27 53.59 59.81 50.76 48.30 20.84%
EPS 5.54 3.87 6.96 7.88 7.97 4.21 4.04 23.31%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.7879 0.7571 0.7929 0.7828 0.7654 0.7244 0.7102 7.13%
Adjusted Per Share Value based on latest NOSH - 167,055
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 64.24 68.50 68.24 53.69 57.29 48.22 45.50 25.72%
EPS 5.54 3.87 6.96 7.89 7.63 4.00 3.81 28.20%
DPS 0.00 0.00 0.00 0.00 3.83 0.00 0.00 -
NAPS 0.7878 0.7583 0.7926 0.7843 0.7331 0.6882 0.6691 11.44%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.73 0.80 0.91 1.00 1.15 1.22 0.93 -
P/RPS 1.14 1.17 1.33 1.87 1.92 2.40 1.93 -29.48%
P/EPS 13.18 20.69 13.07 12.69 14.43 28.96 23.02 -30.93%
EY 7.59 4.83 7.65 7.88 6.93 3.45 4.34 44.91%
DY 0.00 0.00 0.00 0.00 3.48 0.00 0.00 -
P/NAPS 0.93 1.06 1.15 1.28 1.50 1.68 1.31 -20.33%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 30/12/08 24/09/08 27/06/08 24/03/08 19/12/07 25/09/07 28/06/07 -
Price 0.76 0.83 0.86 0.85 1.04 1.14 0.94 -
P/RPS 1.18 1.21 1.26 1.59 1.74 2.25 1.95 -28.34%
P/EPS 13.72 21.47 12.36 10.79 13.05 27.06 23.27 -29.57%
EY 7.29 4.66 8.09 9.27 7.66 3.70 4.30 41.95%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.96 1.10 1.08 1.09 1.36 1.57 1.32 -19.04%

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