[OCTAGON] QoQ Cumulative Quarter Result on 30-Apr-2005 [#2]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
08-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
30-Apr-2005 [#2]
Profit Trend
QoQ- 115.3%
YoY- 4.17%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 15,594 75,037 50,231 28,090 13,055 58,374 40,801 -47.24%
PBT 3,355 18,819 12,353 7,211 3,352 17,054 11,803 -56.66%
Tax -1,104 -5,582 -3,573 -2,089 -973 -5,132 -3,384 -52.51%
NP 2,251 13,237 8,780 5,122 2,379 11,922 8,419 -58.39%
-
NP to SH 2,363 13,237 8,780 5,122 2,379 11,922 8,419 -57.03%
-
Tax Rate 32.91% 29.66% 28.92% 28.97% 29.03% 30.09% 28.67% -
Total Cost 13,343 61,800 41,451 22,968 10,676 46,452 32,382 -44.53%
-
Net Worth 109,208 88,049 82,611 95,584 94,006 86,223 92,280 11.84%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - 18,521 16,472 6,592 - 7,765 6,087 -
Div Payout % - 139.93% 187.62% 128.70% - 65.13% 72.31% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 109,208 88,049 82,611 95,584 94,006 86,223 92,280 11.84%
NOSH 159,662 164,639 164,727 65,920 65,900 62,120 60,874 89.85%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 14.44% 17.64% 17.48% 18.23% 18.22% 20.42% 20.63% -
ROE 2.16% 15.03% 10.63% 5.36% 2.53% 13.83% 9.12% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 9.77 45.58 30.49 42.61 19.81 93.97 67.02 -72.20%
EPS 1.48 8.04 5.33 7.77 3.61 7.68 13.83 -77.36%
DPS 0.00 11.25 10.00 10.00 0.00 12.50 10.00 -
NAPS 0.684 0.5348 0.5015 1.45 1.4265 1.388 1.5159 -41.08%
Adjusted Per Share Value based on latest NOSH - 65,937
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 9.35 45.00 30.13 16.85 7.83 35.01 24.47 -47.25%
EPS 1.42 7.94 5.27 3.07 1.43 7.15 5.05 -56.98%
DPS 0.00 11.11 9.88 3.95 0.00 4.66 3.65 -
NAPS 0.655 0.5281 0.4954 0.5733 0.5638 0.5171 0.5534 11.85%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.89 0.81 3.14 1.78 1.90 2.10 2.45 -
P/RPS 9.11 1.78 10.30 4.18 9.59 2.23 3.66 83.35%
P/EPS 60.14 10.07 58.91 22.91 52.63 10.94 17.72 125.33%
EY 1.66 9.93 1.70 4.37 1.90 9.14 5.64 -55.65%
DY 0.00 13.89 3.18 5.62 0.00 5.95 4.08 -
P/NAPS 1.30 1.51 6.26 1.23 1.33 1.51 1.62 -13.61%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 22/03/06 22/12/05 19/09/05 08/06/05 29/03/05 31/12/04 27/09/04 -
Price 0.95 0.74 1.02 1.52 1.82 1.87 2.13 -
P/RPS 9.73 1.62 3.34 3.57 9.19 1.99 3.18 110.33%
P/EPS 64.19 9.20 19.14 19.56 50.42 9.74 15.40 158.32%
EY 1.56 10.86 5.23 5.11 1.98 10.26 6.49 -61.24%
DY 0.00 15.20 9.80 6.58 0.00 6.68 4.69 -
P/NAPS 1.39 1.38 2.03 1.05 1.28 1.35 1.41 -0.94%

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