[OCTAGON] QoQ Cumulative Quarter Result on 30-Apr-2011 [#2]

Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
30-Apr-2011 [#2]
Profit Trend
QoQ- -127.5%
YoY- -28.0%
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Revenue 11,550 39,493 27,249 17,398 8,944 40,280 40,280 -63.04%
PBT -5,876 -15,746 -11,119 -8,333 -3,682 -26,097 -26,049 -69.47%
Tax -394 -1,141 -720 -416 -261 -1,766 -1,997 -72.56%
NP -6,270 -16,887 -11,839 -8,749 -3,943 -27,863 -28,046 -69.69%
-
NP to SH -5,133 -16,761 -12,153 -8,909 -3,916 -28,123 -28,046 -74.16%
-
Tax Rate - - - - - - - -
Total Cost 17,820 56,380 39,088 26,147 12,887 68,143 68,326 -65.73%
-
Net Worth 67,412 71,713 77,026 80,008 84,985 88,405 89,040 -19.88%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Net Worth 67,412 71,713 77,026 80,008 84,985 88,405 89,040 -19.88%
NOSH 166,655 166,776 167,448 166,685 166,638 166,803 166,741 -0.04%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
NP Margin -54.29% -42.76% -43.45% -50.29% -44.09% -69.17% -69.63% -
ROE -7.61% -23.37% -15.78% -11.13% -4.61% -31.81% -31.50% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
RPS 6.93 23.68 16.27 10.44 5.37 24.15 24.16 -63.03%
EPS -3.08 -10.05 -7.29 -5.34 -2.35 -16.86 -16.82 -74.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4045 0.43 0.46 0.48 0.51 0.53 0.534 -19.85%
Adjusted Per Share Value based on latest NOSH - 166,722
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
RPS 6.93 23.69 16.34 10.43 5.36 24.16 24.16 -63.03%
EPS -3.08 -10.05 -7.29 -5.34 -2.35 -16.87 -16.82 -74.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4043 0.4301 0.462 0.4798 0.5097 0.5302 0.534 -19.88%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 29/10/10 -
Price 0.14 0.16 0.13 0.14 0.19 0.19 0.19 -
P/RPS 2.02 0.68 0.80 1.34 3.54 0.79 0.79 111.31%
P/EPS -4.55 -1.59 -1.79 -2.62 -8.09 -1.13 -1.13 203.45%
EY -22.00 -62.81 -55.83 -38.18 -12.37 -88.74 -88.53 -67.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.28 0.29 0.37 0.36 0.36 -2.22%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Date 30/03/12 30/12/11 30/09/11 23/06/11 28/03/11 - 30/12/10 -
Price 0.11 0.14 0.12 0.13 0.13 0.00 0.17 -
P/RPS 1.59 0.59 0.74 1.25 2.42 0.00 0.70 92.28%
P/EPS -3.57 -1.39 -1.65 -2.43 -5.53 0.00 -1.01 173.52%
EY -28.00 -71.79 -60.48 -41.11 -18.08 0.00 -98.94 -63.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.26 0.27 0.25 0.00 0.32 -12.66%

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