[OCTAGON] QoQ Cumulative Quarter Result on 31-Jan-2010 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- 78.08%
YoY- -8.46%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 40,280 30,689 20,337 10,376 98,775 46,799 33,034 14.12%
PBT -26,049 -9,722 -5,513 -2,966 -13,090 -10,034 -6,227 159.39%
Tax -1,997 -1,332 -794 -368 -2,122 -1,440 -733 94.94%
NP -28,046 -11,054 -6,307 -3,334 -15,212 -11,474 -6,960 153.01%
-
NP to SH -28,046 -11,054 -6,307 -3,334 -15,212 -11,474 -6,960 153.01%
-
Tax Rate - - - - - - - -
Total Cost 68,326 41,743 26,644 13,710 113,987 58,273 39,994 42.86%
-
Net Worth 89,040 105,438 110,128 113,105 116,447 120,093 3,054,211 -90.50%
Dividend
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 89,040 105,438 110,128 113,105 116,447 120,093 3,054,211 -90.50%
NOSH 166,741 166,726 166,684 166,700 166,805 166,773 4,094,117 -88.13%
Ratio Analysis
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin -69.63% -36.02% -31.01% -32.13% -15.40% -24.52% -21.07% -
ROE -31.50% -10.48% -5.73% -2.95% -13.06% -9.55% -0.23% -
Per Share
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 24.16 18.41 12.20 6.22 59.22 28.06 0.81 859.79%
EPS -16.82 -6.63 -2.80 -2.00 -9.12 -6.88 -4.17 153.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.534 0.6324 0.6607 0.6785 0.6981 0.7201 0.746 -19.96%
Adjusted Per Share Value based on latest NOSH - 166,700
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 24.16 18.41 12.20 6.22 59.24 28.07 19.81 14.13%
EPS -16.82 -6.63 -3.78 -2.00 -9.12 -6.88 -4.17 153.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.534 0.6324 0.6605 0.6783 0.6984 0.7202 18.3172 -90.50%
Price Multiplier on Financial Quarter End Date
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.19 0.17 0.21 0.28 0.35 0.42 0.37 -
P/RPS 0.79 0.92 1.72 4.50 0.59 1.50 45.86 -93.31%
P/EPS -1.13 -2.56 -5.55 -14.00 -3.84 -6.10 -217.65 -96.99%
EY -88.53 -39.00 -18.02 -7.14 -26.06 -16.38 -0.46 3222.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.27 0.32 0.41 0.50 0.58 0.50 -19.65%
Price Multiplier on Announcement Date
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 30/12/10 29/09/10 25/06/10 26/03/10 31/12/09 30/09/09 29/06/09 -
Price 0.17 0.17 0.17 0.22 0.26 0.41 0.43 -
P/RPS 0.70 0.92 1.39 3.53 0.44 1.46 53.29 -94.41%
P/EPS -1.01 -2.56 -4.49 -11.00 -2.85 -5.96 -252.94 -97.47%
EY -98.94 -39.00 -22.26 -9.09 -35.08 -16.78 -0.40 3827.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.26 0.32 0.37 0.57 0.58 -32.70%

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