[OCTAGON] QoQ Cumulative Quarter Result on 30-Apr-2006 [#2]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
26-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- 116.46%
YoY- -0.14%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 17,556 75,107 55,654 34,952 15,594 75,037 50,231 -50.28%
PBT 3,088 14,335 11,508 7,522 3,355 18,819 12,353 -60.21%
Tax -982 -4,073 -3,572 -2,407 -1,104 -5,582 -3,573 -57.62%
NP 2,106 10,262 7,936 5,115 2,251 13,237 8,780 -61.29%
-
NP to SH 2,106 10,262 7,936 5,115 2,363 13,237 8,780 -61.29%
-
Tax Rate 31.80% 28.41% 31.04% 32.00% 32.91% 29.66% 28.92% -
Total Cost 15,450 64,845 47,718 29,837 13,343 61,800 41,451 -48.11%
-
Net Worth 114,729 113,673 111,911 111,418 109,208 88,049 82,611 24.40%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - 6,334 - - - 18,521 16,472 -
Div Payout % - 61.73% - - - 139.93% 187.62% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 114,729 113,673 111,911 111,418 109,208 88,049 82,611 24.40%
NOSH 157,164 158,364 158,403 158,850 159,662 164,639 164,727 -3.07%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 12.00% 13.66% 14.26% 14.63% 14.44% 17.64% 17.48% -
ROE 1.84% 9.03% 7.09% 4.59% 2.16% 15.03% 10.63% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 11.17 47.43 35.13 22.00 9.77 45.58 30.49 -48.70%
EPS 1.34 6.48 5.01 3.22 1.48 8.04 5.33 -60.06%
DPS 0.00 4.00 0.00 0.00 0.00 11.25 10.00 -
NAPS 0.73 0.7178 0.7065 0.7014 0.684 0.5348 0.5015 28.35%
Adjusted Per Share Value based on latest NOSH - 158,160
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 10.53 45.04 33.38 20.96 9.35 45.00 30.13 -50.28%
EPS 1.26 6.15 4.76 3.07 1.42 7.94 5.27 -61.37%
DPS 0.00 3.80 0.00 0.00 0.00 11.11 9.88 -
NAPS 0.6881 0.6817 0.6712 0.6682 0.655 0.5281 0.4954 24.41%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 1.01 0.82 0.92 0.94 0.89 0.81 3.14 -
P/RPS 9.04 1.73 2.62 4.27 9.11 1.78 10.30 -8.30%
P/EPS 75.37 12.65 18.36 29.19 60.14 10.07 58.91 17.79%
EY 1.33 7.90 5.45 3.43 1.66 9.93 1.70 -15.05%
DY 0.00 4.88 0.00 0.00 0.00 13.89 3.18 -
P/NAPS 1.38 1.14 1.30 1.34 1.30 1.51 6.26 -63.40%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 27/12/06 28/09/06 26/06/06 22/03/06 22/12/05 19/09/05 -
Price 0.94 0.79 0.83 0.90 0.95 0.74 1.02 -
P/RPS 8.42 1.67 2.36 4.09 9.73 1.62 3.34 84.91%
P/EPS 70.15 12.19 16.57 27.95 64.19 9.20 19.14 137.15%
EY 1.43 8.20 6.04 3.58 1.56 10.86 5.23 -57.77%
DY 0.00 5.06 0.00 0.00 0.00 15.20 9.80 -
P/NAPS 1.29 1.10 1.17 1.28 1.39 1.38 2.03 -26.02%

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