[OCTAGON] QoQ Annualized Quarter Result on 31-Jul-2007 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
25-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- 5.18%
YoY- -36.92%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 113,782 89,528 95,522 80,405 75,870 70,224 75,107 31.93%
PBT 17,458 19,128 17,233 10,976 10,624 12,352 14,335 14.05%
Tax -5,858 -5,964 -4,503 -4,301 -4,278 -3,928 -4,073 27.44%
NP 11,600 13,164 12,730 6,674 6,346 8,424 10,262 8.52%
-
NP to SH 11,600 13,164 12,730 6,674 6,346 8,424 10,262 8.52%
-
Tax Rate 33.55% 31.18% 26.13% 39.19% 40.27% 31.80% 28.41% -
Total Cost 102,182 76,364 82,792 73,730 69,524 61,800 64,845 35.45%
-
Net Worth 132,150 130,771 122,235 114,757 111,557 114,729 113,673 10.57%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - 6,388 - - - 6,334 -
Div Payout % - - 50.18% - - - 61.73% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 132,150 130,771 122,235 114,757 111,557 114,729 113,673 10.57%
NOSH 166,666 167,055 159,701 158,417 157,079 157,164 158,364 3.46%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 10.19% 14.70% 13.33% 8.30% 8.36% 12.00% 13.66% -
ROE 8.78% 10.07% 10.41% 5.82% 5.69% 7.34% 9.03% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 68.27 53.59 59.81 50.76 48.30 44.68 47.43 27.51%
EPS 6.96 7.88 7.97 4.21 4.04 5.36 6.48 4.88%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.7929 0.7828 0.7654 0.7244 0.7102 0.73 0.7178 6.86%
Adjusted Per Share Value based on latest NOSH - 158,017
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 68.24 53.69 57.29 48.22 45.50 42.12 45.04 31.94%
EPS 6.96 7.89 7.63 4.00 3.81 5.05 6.15 8.60%
DPS 0.00 0.00 3.83 0.00 0.00 0.00 3.80 -
NAPS 0.7926 0.7843 0.7331 0.6882 0.6691 0.6881 0.6817 10.58%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.91 1.00 1.15 1.22 0.93 1.01 0.82 -
P/RPS 1.33 1.87 1.92 2.40 1.93 2.26 1.73 -16.09%
P/EPS 13.07 12.69 14.43 28.96 23.02 18.84 12.65 2.20%
EY 7.65 7.88 6.93 3.45 4.34 5.31 7.90 -2.12%
DY 0.00 0.00 3.48 0.00 0.00 0.00 4.88 -
P/NAPS 1.15 1.28 1.50 1.68 1.31 1.38 1.14 0.58%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 27/06/08 24/03/08 19/12/07 25/09/07 28/06/07 30/03/07 27/12/06 -
Price 0.86 0.85 1.04 1.14 0.94 0.94 0.79 -
P/RPS 1.26 1.59 1.74 2.25 1.95 2.10 1.67 -17.13%
P/EPS 12.36 10.79 13.05 27.06 23.27 17.54 12.19 0.92%
EY 8.09 9.27 7.66 3.70 4.30 5.70 8.20 -0.89%
DY 0.00 0.00 3.85 0.00 0.00 0.00 5.06 -
P/NAPS 1.08 1.09 1.36 1.57 1.32 1.29 1.10 -1.21%

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