[OCTAGON] QoQ Cumulative Quarter Result on 31-Jul-2006 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- 55.15%
YoY- -9.61%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 37,935 17,556 75,107 55,654 34,952 15,594 75,037 -36.61%
PBT 5,312 3,088 14,335 11,508 7,522 3,355 18,819 -57.06%
Tax -2,139 -982 -4,073 -3,572 -2,407 -1,104 -5,582 -47.33%
NP 3,173 2,106 10,262 7,936 5,115 2,251 13,237 -61.51%
-
NP to SH 3,173 2,106 10,262 7,936 5,115 2,363 13,237 -61.51%
-
Tax Rate 40.27% 31.80% 28.41% 31.04% 32.00% 32.91% 29.66% -
Total Cost 34,762 15,450 64,845 47,718 29,837 13,343 61,800 -31.93%
-
Net Worth 111,557 114,729 113,673 111,911 111,418 109,208 88,049 17.13%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - 6,334 - - - 18,521 -
Div Payout % - - 61.73% - - - 139.93% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 111,557 114,729 113,673 111,911 111,418 109,208 88,049 17.13%
NOSH 157,079 157,164 158,364 158,403 158,850 159,662 164,639 -3.09%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 8.36% 12.00% 13.66% 14.26% 14.63% 14.44% 17.64% -
ROE 2.84% 1.84% 9.03% 7.09% 4.59% 2.16% 15.03% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 24.15 11.17 47.43 35.13 22.00 9.77 45.58 -34.59%
EPS 2.02 1.34 6.48 5.01 3.22 1.48 8.04 -60.28%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 11.25 -
NAPS 0.7102 0.73 0.7178 0.7065 0.7014 0.684 0.5348 20.87%
Adjusted Per Share Value based on latest NOSH - 157,597
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 22.75 10.53 45.04 33.38 20.96 9.35 45.00 -36.61%
EPS 1.90 1.26 6.15 4.76 3.07 1.42 7.94 -61.55%
DPS 0.00 0.00 3.80 0.00 0.00 0.00 11.11 -
NAPS 0.6691 0.6881 0.6817 0.6712 0.6682 0.655 0.5281 17.13%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.93 1.01 0.82 0.92 0.94 0.89 0.81 -
P/RPS 3.85 9.04 1.73 2.62 4.27 9.11 1.78 67.48%
P/EPS 46.04 75.37 12.65 18.36 29.19 60.14 10.07 176.23%
EY 2.17 1.33 7.90 5.45 3.43 1.66 9.93 -63.82%
DY 0.00 0.00 4.88 0.00 0.00 0.00 13.89 -
P/NAPS 1.31 1.38 1.14 1.30 1.34 1.30 1.51 -9.06%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 30/03/07 27/12/06 28/09/06 26/06/06 22/03/06 22/12/05 -
Price 0.94 0.94 0.79 0.83 0.90 0.95 0.74 -
P/RPS 3.89 8.42 1.67 2.36 4.09 9.73 1.62 79.60%
P/EPS 46.53 70.15 12.19 16.57 27.95 64.19 9.20 195.51%
EY 2.15 1.43 8.20 6.04 3.58 1.56 10.86 -66.13%
DY 0.00 0.00 5.06 0.00 0.00 0.00 15.20 -
P/NAPS 1.32 1.29 1.10 1.17 1.28 1.39 1.38 -2.92%

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