[OCTAGON] QoQ Annualized Quarter Result on 31-Jan-2012 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- -22.5%
YoY- -31.08%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 43,338 44,612 45,362 46,200 39,493 36,332 34,796 15.68%
PBT -67,368 -14,353 -14,704 -23,504 -15,746 -14,825 -16,666 152.68%
Tax -1,285 -1,297 -1,654 -1,576 -1,141 -960 -832 33.43%
NP -68,653 -15,650 -16,358 -25,080 -16,887 -15,785 -17,498 147.73%
-
NP to SH -64,633 -14,546 -14,762 -20,532 -16,761 -16,204 -17,818 135.16%
-
Tax Rate - - - - - - - -
Total Cost 111,991 60,262 61,720 71,280 56,380 52,117 52,294 65.76%
-
Net Worth 3,581 57,742 59,931 67,412 71,713 77,026 80,008 -87.27%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 3,581 57,742 59,931 67,412 71,713 77,026 80,008 -87.27%
NOSH 179,059 166,788 166,614 166,655 166,776 167,448 166,685 4.86%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin -158.41% -35.08% -36.06% -54.29% -42.76% -43.45% -50.29% -
ROE -1,804.79% -25.19% -24.63% -30.46% -23.37% -21.04% -22.27% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 24.20 26.75 27.23 27.72 23.68 21.70 20.88 10.28%
EPS -38.75 -8.72 -8.86 -12.32 -10.05 -9.72 -10.68 135.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.3462 0.3597 0.4045 0.43 0.46 0.48 -87.86%
Adjusted Per Share Value based on latest NOSH - 166,655
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 25.99 26.76 27.21 27.71 23.69 21.79 20.87 15.67%
EPS -38.76 -8.72 -8.85 -12.31 -10.05 -9.72 -10.69 135.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.3463 0.3594 0.4043 0.4301 0.462 0.4798 -87.26%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.05 0.06 0.10 0.14 0.16 0.13 0.14 -
P/RPS 0.21 0.22 0.37 0.51 0.68 0.60 0.67 -53.69%
P/EPS -0.14 -0.69 -1.13 -1.14 -1.59 -1.34 -1.31 -77.32%
EY -721.92 -145.36 -88.60 -88.00 -62.81 -74.44 -76.35 344.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.17 0.28 0.35 0.37 0.28 0.29 317.69%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 28/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 23/06/11 -
Price 0.06 0.05 0.07 0.11 0.14 0.12 0.13 -
P/RPS 0.25 0.19 0.26 0.40 0.59 0.55 0.62 -45.26%
P/EPS -0.17 -0.57 -0.79 -0.89 -1.39 -1.24 -1.22 -72.96%
EY -601.60 -174.43 -126.57 -112.00 -71.79 -80.64 -82.23 274.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 0.14 0.19 0.27 0.33 0.26 0.27 394.31%

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