[OCTAGON] QoQ Cumulative Quarter Result on 30-Apr-2009 [#2]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
30-Apr-2009 [#2]
Profit Trend
QoQ- -126.42%
YoY- -220.0%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 10,376 98,775 46,799 33,034 19,124 107,119 85,657 -75.42%
PBT -2,966 -13,090 -10,034 -6,227 -2,758 8,828 8,336 -
Tax -368 -2,122 -1,440 -733 -316 406 -3,493 -77.60%
NP -3,334 -15,212 -11,474 -6,960 -3,074 9,234 4,843 -
-
NP to SH -3,334 -15,212 -11,474 -6,960 -3,074 9,234 4,843 -
-
Tax Rate - - - - - -4.60% 41.90% -
Total Cost 13,710 113,987 58,273 39,994 22,198 97,885 80,814 -69.25%
-
Net Worth 113,105 116,447 120,093 3,054,211 128,423 131,354 126,435 -7.13%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 113,105 116,447 120,093 3,054,211 128,423 131,354 126,435 -7.13%
NOSH 166,700 166,805 166,773 4,094,117 167,065 166,714 166,999 -0.11%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin -32.13% -15.40% -24.52% -21.07% -16.07% 8.62% 5.65% -
ROE -2.95% -13.06% -9.55% -0.23% -2.39% 7.03% 3.83% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 6.22 59.22 28.06 0.81 11.45 64.25 51.29 -75.40%
EPS -2.00 -9.12 -6.88 -4.17 -1.84 5.54 2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6785 0.6981 0.7201 0.746 0.7687 0.7879 0.7571 -7.02%
Adjusted Per Share Value based on latest NOSH - 166,781
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 6.22 59.24 28.07 19.81 11.47 64.24 51.37 -75.43%
EPS -2.00 -9.12 -6.88 -4.17 -1.84 5.54 2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6783 0.6984 0.7202 18.3172 0.7702 0.7878 0.7583 -7.14%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.28 0.35 0.42 0.37 0.63 0.73 0.80 -
P/RPS 4.50 0.59 1.50 45.86 5.50 1.14 1.56 102.24%
P/EPS -14.00 -3.84 -6.10 -217.65 -34.24 13.18 27.59 -
EY -7.14 -26.06 -16.38 -0.46 -2.92 7.59 3.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.58 0.50 0.82 0.93 1.06 -46.82%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 26/03/10 31/12/09 30/09/09 29/06/09 26/03/09 30/12/08 24/09/08 -
Price 0.22 0.26 0.41 0.43 0.39 0.76 0.83 -
P/RPS 3.53 0.44 1.46 53.29 3.41 1.18 1.62 67.83%
P/EPS -11.00 -2.85 -5.96 -252.94 -21.20 13.72 28.62 -
EY -9.09 -35.08 -16.78 -0.40 -4.72 7.29 3.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.57 0.58 0.51 0.96 1.10 -55.99%

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