[OCTAGON] QoQ Cumulative Quarter Result on 31-Jan-2013 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 88.36%
YoY- -46.54%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 37,830 28,866 17,860 8,886 43,338 33,459 22,681 40.51%
PBT -209,269 -18,862 -14,845 -13,383 -67,368 -10,765 -7,352 826.58%
Tax -455 -413 -258 -135 -1,285 -973 -827 -32.78%
NP -209,724 -19,275 -15,103 -13,518 -68,653 -11,738 -8,179 764.43%
-
NP to SH -166,867 -10,998 -9,089 -7,522 -64,633 -10,910 -7,381 695.00%
-
Tax Rate - - - - - - - -
Total Cost 247,554 48,141 32,963 22,404 111,991 45,197 30,860 299.21%
-
Net Worth -163,444 -8,344 -6,670 -5,003 3,581 57,742 59,931 -
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth -163,444 -8,344 -6,670 -5,003 3,581 57,742 59,931 -
NOSH 166,780 166,889 166,770 166,784 179,059 166,788 166,614 0.06%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin -554.39% -66.77% -84.56% -152.13% -158.41% -35.08% -36.06% -
ROE 0.00% 0.00% 0.00% 0.00% -1,804.79% -18.89% -12.32% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 22.68 17.30 10.71 5.33 24.20 20.06 13.61 40.42%
EPS -100.05 -6.59 -5.45 -4.51 -38.75 -6.54 -4.43 694.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.98 -0.05 -0.04 -0.03 0.02 0.3462 0.3597 -
Adjusted Per Share Value based on latest NOSH - 166,784
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 22.69 17.31 10.71 5.33 25.99 20.07 13.60 40.53%
EPS -100.08 -6.60 -5.45 -4.51 -38.76 -6.54 -4.43 694.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9802 -0.05 -0.04 -0.03 0.0215 0.3463 0.3594 -
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.11 0.09 0.075 0.05 0.05 0.06 0.10 -
P/RPS 0.48 0.52 0.70 0.94 0.21 0.30 0.73 -24.32%
P/EPS -0.11 -1.37 -1.38 -1.11 -0.14 -0.92 -2.26 -86.59%
EY -909.56 -73.22 -72.67 -90.20 -721.92 -109.02 -44.30 645.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 2.50 0.17 0.28 -
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 28/12/12 28/09/12 29/06/12 -
Price 0.07 0.115 0.135 0.065 0.06 0.05 0.07 -
P/RPS 0.31 0.66 1.26 1.22 0.25 0.25 0.51 -28.17%
P/EPS -0.07 -1.75 -2.48 -1.44 -0.17 -0.76 -1.58 -87.40%
EY -1,429.31 -57.30 -40.37 -69.38 -601.60 -130.82 -63.29 694.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 3.00 0.14 0.19 -

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