[OCTAGON] QoQ Cumulative Quarter Result on 31-Jul-2005 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- 71.42%
YoY- 4.29%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 34,952 15,594 75,037 50,231 28,090 13,055 58,374 -29.02%
PBT 7,522 3,355 18,819 12,353 7,211 3,352 17,054 -42.14%
Tax -2,407 -1,104 -5,582 -3,573 -2,089 -973 -5,132 -39.71%
NP 5,115 2,251 13,237 8,780 5,122 2,379 11,922 -43.20%
-
NP to SH 5,115 2,363 13,237 8,780 5,122 2,379 11,922 -43.20%
-
Tax Rate 32.00% 32.91% 29.66% 28.92% 28.97% 29.03% 30.09% -
Total Cost 29,837 13,343 61,800 41,451 22,968 10,676 46,452 -25.61%
-
Net Worth 111,418 109,208 88,049 82,611 95,584 94,006 86,223 18.69%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - 18,521 16,472 6,592 - 7,765 -
Div Payout % - - 139.93% 187.62% 128.70% - 65.13% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 111,418 109,208 88,049 82,611 95,584 94,006 86,223 18.69%
NOSH 158,850 159,662 164,639 164,727 65,920 65,900 62,120 87.31%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 14.63% 14.44% 17.64% 17.48% 18.23% 18.22% 20.42% -
ROE 4.59% 2.16% 15.03% 10.63% 5.36% 2.53% 13.83% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 22.00 9.77 45.58 30.49 42.61 19.81 93.97 -62.11%
EPS 3.22 1.48 8.04 5.33 7.77 3.61 7.68 -44.07%
DPS 0.00 0.00 11.25 10.00 10.00 0.00 12.50 -
NAPS 0.7014 0.684 0.5348 0.5015 1.45 1.4265 1.388 -36.63%
Adjusted Per Share Value based on latest NOSH - 164,774
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 20.96 9.35 45.00 30.13 16.85 7.83 35.01 -29.03%
EPS 3.07 1.42 7.94 5.27 3.07 1.43 7.15 -43.17%
DPS 0.00 0.00 11.11 9.88 3.95 0.00 4.66 -
NAPS 0.6682 0.655 0.5281 0.4954 0.5733 0.5638 0.5171 18.69%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.94 0.89 0.81 3.14 1.78 1.90 2.10 -
P/RPS 4.27 9.11 1.78 10.30 4.18 9.59 2.23 54.38%
P/EPS 29.19 60.14 10.07 58.91 22.91 52.63 10.94 92.71%
EY 3.43 1.66 9.93 1.70 4.37 1.90 9.14 -48.06%
DY 0.00 0.00 13.89 3.18 5.62 0.00 5.95 -
P/NAPS 1.34 1.30 1.51 6.26 1.23 1.33 1.51 -7.67%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 26/06/06 22/03/06 22/12/05 19/09/05 08/06/05 29/03/05 31/12/04 -
Price 0.90 0.95 0.74 1.02 1.52 1.82 1.87 -
P/RPS 4.09 9.73 1.62 3.34 3.57 9.19 1.99 61.86%
P/EPS 27.95 64.19 9.20 19.14 19.56 50.42 9.74 102.32%
EY 3.58 1.56 10.86 5.23 5.11 1.98 10.26 -50.53%
DY 0.00 0.00 15.20 9.80 6.58 0.00 6.68 -
P/NAPS 1.28 1.39 1.38 2.03 1.05 1.28 1.35 -3.49%

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