[OCTAGON] QoQ Annualized Quarter Result on 31-Oct-2005 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- 13.07%
YoY- 11.03%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 74,205 69,904 62,376 75,037 66,974 56,180 52,220 26.47%
PBT 15,344 15,044 13,420 18,819 16,470 14,422 13,408 9.43%
Tax -4,762 -4,814 -4,416 -5,582 -4,764 -4,178 -3,892 14.43%
NP 10,581 10,230 9,004 13,237 11,706 10,244 9,516 7.34%
-
NP to SH 10,581 10,230 9,452 13,237 11,706 10,244 9,516 7.34%
-
Tax Rate 31.03% 32.00% 32.91% 29.66% 28.93% 28.97% 29.03% -
Total Cost 63,624 59,674 53,372 61,800 55,268 45,936 42,704 30.54%
-
Net Worth 111,911 111,418 109,208 88,049 82,611 95,584 94,006 12.36%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - 18,521 21,963 13,184 - -
Div Payout % - - - 139.93% 187.62% 128.70% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 111,911 111,418 109,208 88,049 82,611 95,584 94,006 12.36%
NOSH 158,403 158,850 159,662 164,639 164,727 65,920 65,900 79.72%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 14.26% 14.63% 14.44% 17.64% 17.48% 18.23% 18.22% -
ROE 9.46% 9.18% 8.65% 15.03% 14.17% 10.72% 10.12% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 46.85 44.01 39.07 45.58 40.66 85.22 79.24 -29.62%
EPS 6.68 6.44 5.92 8.04 7.11 15.54 14.44 -40.26%
DPS 0.00 0.00 0.00 11.25 13.33 20.00 0.00 -
NAPS 0.7065 0.7014 0.684 0.5348 0.5015 1.45 1.4265 -37.48%
Adjusted Per Share Value based on latest NOSH - 164,464
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 44.50 41.92 37.41 45.00 40.17 33.69 31.32 26.46%
EPS 6.35 6.14 5.67 7.94 7.02 6.14 5.71 7.36%
DPS 0.00 0.00 0.00 11.11 13.17 7.91 0.00 -
NAPS 0.6712 0.6682 0.655 0.5281 0.4954 0.5733 0.5638 12.36%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.92 0.94 0.89 0.81 3.14 1.78 1.90 -
P/RPS 1.96 2.14 2.28 1.78 7.72 2.09 2.40 -12.66%
P/EPS 13.77 14.60 15.03 10.07 44.18 11.45 13.16 3.07%
EY 7.26 6.85 6.65 9.93 2.26 8.73 7.60 -3.01%
DY 0.00 0.00 0.00 13.89 4.25 11.24 0.00 -
P/NAPS 1.30 1.34 1.30 1.51 6.26 1.23 1.33 -1.51%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/09/06 26/06/06 22/03/06 22/12/05 19/09/05 08/06/05 29/03/05 -
Price 0.83 0.90 0.95 0.74 1.02 1.52 1.82 -
P/RPS 1.77 2.05 2.43 1.62 2.51 1.78 2.30 -16.06%
P/EPS 12.43 13.98 16.05 9.20 14.35 9.78 12.60 -0.90%
EY 8.05 7.16 6.23 10.86 6.97 10.22 7.93 1.00%
DY 0.00 0.00 0.00 15.20 13.07 13.16 0.00 -
P/NAPS 1.17 1.28 1.39 1.38 2.03 1.05 1.28 -5.83%

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