[OCTAGON] QoQ Cumulative Quarter Result on 30-Apr-2012 [#2]

Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
30-Apr-2012 [#2]
Profit Trend
QoQ- -43.8%
YoY--%
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 8,886 43,338 33,459 22,681 11,550 39,493 27,249 -52.46%
PBT -13,383 -67,368 -10,765 -7,352 -5,876 -15,746 -11,119 13.08%
Tax -135 -1,285 -973 -827 -394 -1,141 -720 -67.07%
NP -13,518 -68,653 -11,738 -8,179 -6,270 -16,887 -11,839 9.20%
-
NP to SH -7,522 -64,633 -10,910 -7,381 -5,133 -16,761 -12,153 -27.26%
-
Tax Rate - - - - - - - -
Total Cost 22,404 111,991 45,197 30,860 17,820 56,380 39,088 -30.88%
-
Net Worth -5,003 3,581 57,742 59,931 67,412 71,713 77,026 -
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth -5,003 3,581 57,742 59,931 67,412 71,713 77,026 -
NOSH 166,784 179,059 166,788 166,614 166,655 166,776 167,448 -0.26%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin -152.13% -158.41% -35.08% -36.06% -54.29% -42.76% -43.45% -
ROE 0.00% -1,804.79% -18.89% -12.32% -7.61% -23.37% -15.78% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 5.33 24.20 20.06 13.61 6.93 23.68 16.27 -52.31%
EPS -4.51 -38.75 -6.54 -4.43 -3.08 -10.05 -7.29 -27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.02 0.3462 0.3597 0.4045 0.43 0.46 -
Adjusted Per Share Value based on latest NOSH - 166,518
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 5.33 25.99 20.07 13.60 6.93 23.69 16.34 -52.45%
EPS -4.51 -38.76 -6.54 -4.43 -3.08 -10.05 -7.29 -27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.0215 0.3463 0.3594 0.4043 0.4301 0.462 -
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.05 0.05 0.06 0.10 0.14 0.16 0.13 -
P/RPS 0.94 0.21 0.30 0.73 2.02 0.68 0.80 11.29%
P/EPS -1.11 -0.14 -0.92 -2.26 -4.55 -1.59 -1.79 -27.17%
EY -90.20 -721.92 -109.02 -44.30 -22.00 -62.81 -55.83 37.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.50 0.17 0.28 0.35 0.37 0.28 -
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 28/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.065 0.06 0.05 0.07 0.11 0.14 0.12 -
P/RPS 1.22 0.25 0.25 0.51 1.59 0.59 0.74 39.34%
P/EPS -1.44 -0.17 -0.76 -1.58 -3.57 -1.39 -1.65 -8.63%
EY -69.38 -601.60 -130.82 -63.29 -28.00 -71.79 -60.48 9.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.00 0.14 0.19 0.27 0.33 0.26 -

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