[OCTAGON] QoQ Annualized Quarter Result on 31-Jul-2012 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 1.46%
YoY- 10.23%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 35,720 35,544 43,338 44,612 45,362 46,200 39,493 -6.48%
PBT -29,690 -53,532 -67,368 -14,353 -14,704 -23,504 -15,746 52.68%
Tax -516 -540 -1,285 -1,297 -1,654 -1,576 -1,141 -41.11%
NP -30,206 -54,072 -68,653 -15,650 -16,358 -25,080 -16,887 47.40%
-
NP to SH -18,178 -30,088 -64,633 -14,546 -14,762 -20,532 -16,761 5.56%
-
Tax Rate - - - - - - - -
Total Cost 65,926 89,616 111,991 60,262 61,720 71,280 56,380 11.00%
-
Net Worth -6,670 -5,003 3,581 57,742 59,931 67,412 71,713 -
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth -6,670 -5,003 3,581 57,742 59,931 67,412 71,713 -
NOSH 166,770 166,784 179,059 166,788 166,614 166,655 166,776 -0.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -84.56% -152.13% -158.41% -35.08% -36.06% -54.29% -42.76% -
ROE 0.00% 0.00% -1,804.79% -25.19% -24.63% -30.46% -23.37% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 21.42 21.31 24.20 26.75 27.23 27.72 23.68 -6.47%
EPS -10.90 -18.04 -38.75 -8.72 -8.86 -12.32 -10.05 5.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.04 -0.03 0.02 0.3462 0.3597 0.4045 0.43 -
Adjusted Per Share Value based on latest NOSH - 166,418
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 21.42 21.32 25.99 26.76 27.21 27.71 23.69 -6.50%
EPS -10.90 -18.04 -38.76 -8.72 -8.85 -12.31 -10.05 5.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.04 -0.03 0.0215 0.3463 0.3594 0.4043 0.4301 -
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.075 0.05 0.05 0.06 0.10 0.14 0.16 -
P/RPS 0.35 0.23 0.21 0.22 0.37 0.51 0.68 -35.80%
P/EPS -0.69 -0.28 -0.14 -0.69 -1.13 -1.14 -1.59 -42.70%
EY -145.33 -360.80 -721.92 -145.36 -88.60 -88.00 -62.81 75.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.50 0.17 0.28 0.35 0.37 -
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 29/03/13 28/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.135 0.065 0.06 0.05 0.07 0.11 0.14 -
P/RPS 0.63 0.31 0.25 0.19 0.26 0.40 0.59 4.47%
P/EPS -1.24 -0.36 -0.17 -0.57 -0.79 -0.89 -1.39 -7.33%
EY -80.74 -277.54 -601.60 -174.43 -126.57 -112.00 -71.79 8.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.00 0.14 0.19 0.27 0.33 -

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