[OCTAGON] QoQ Cumulative Quarter Result on 31-Jan-2006 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
22-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jan-2006 [#1]
Profit Trend
QoQ- -82.15%
YoY- -0.67%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 75,107 55,654 34,952 15,594 75,037 50,231 28,090 92.29%
PBT 14,335 11,508 7,522 3,355 18,819 12,353 7,211 57.90%
Tax -4,073 -3,572 -2,407 -1,104 -5,582 -3,573 -2,089 55.87%
NP 10,262 7,936 5,115 2,251 13,237 8,780 5,122 58.72%
-
NP to SH 10,262 7,936 5,115 2,363 13,237 8,780 5,122 58.72%
-
Tax Rate 28.41% 31.04% 32.00% 32.91% 29.66% 28.92% 28.97% -
Total Cost 64,845 47,718 29,837 13,343 61,800 41,451 22,968 99.37%
-
Net Worth 113,673 111,911 111,418 109,208 88,049 82,611 95,584 12.21%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 6,334 - - - 18,521 16,472 6,592 -2.61%
Div Payout % 61.73% - - - 139.93% 187.62% 128.70% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 113,673 111,911 111,418 109,208 88,049 82,611 95,584 12.21%
NOSH 158,364 158,403 158,850 159,662 164,639 164,727 65,920 79.08%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 13.66% 14.26% 14.63% 14.44% 17.64% 17.48% 18.23% -
ROE 9.03% 7.09% 4.59% 2.16% 15.03% 10.63% 5.36% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 47.43 35.13 22.00 9.77 45.58 30.49 42.61 7.38%
EPS 6.48 5.01 3.22 1.48 8.04 5.33 7.77 -11.37%
DPS 4.00 0.00 0.00 0.00 11.25 10.00 10.00 -45.62%
NAPS 0.7178 0.7065 0.7014 0.684 0.5348 0.5015 1.45 -37.34%
Adjusted Per Share Value based on latest NOSH - 159,662
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 45.04 33.38 20.96 9.35 45.00 30.13 16.85 92.25%
EPS 6.15 4.76 3.07 1.42 7.94 5.27 3.07 58.71%
DPS 3.80 0.00 0.00 0.00 11.11 9.88 3.95 -2.54%
NAPS 0.6817 0.6712 0.6682 0.655 0.5281 0.4954 0.5733 12.20%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.82 0.92 0.94 0.89 0.81 3.14 1.78 -
P/RPS 1.73 2.62 4.27 9.11 1.78 10.30 4.18 -44.37%
P/EPS 12.65 18.36 29.19 60.14 10.07 58.91 22.91 -32.62%
EY 7.90 5.45 3.43 1.66 9.93 1.70 4.37 48.23%
DY 4.88 0.00 0.00 0.00 13.89 3.18 5.62 -8.95%
P/NAPS 1.14 1.30 1.34 1.30 1.51 6.26 1.23 -4.92%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 27/12/06 28/09/06 26/06/06 22/03/06 22/12/05 19/09/05 08/06/05 -
Price 0.79 0.83 0.90 0.95 0.74 1.02 1.52 -
P/RPS 1.67 2.36 4.09 9.73 1.62 3.34 3.57 -39.65%
P/EPS 12.19 16.57 27.95 64.19 9.20 19.14 19.56 -26.97%
EY 8.20 6.04 3.58 1.56 10.86 5.23 5.11 36.94%
DY 5.06 0.00 0.00 0.00 15.20 9.80 6.58 -16.02%
P/NAPS 1.10 1.17 1.28 1.39 1.38 2.03 1.05 3.14%

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