[OCTAGON] QoQ Cumulative Quarter Result on 31-Jul-2007 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
25-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- 57.77%
YoY- -36.92%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 56,891 22,382 95,522 60,304 37,935 17,556 75,107 -16.91%
PBT 8,729 4,782 17,233 8,232 5,312 3,088 14,335 -28.17%
Tax -2,929 -1,491 -4,503 -3,226 -2,139 -982 -4,073 -19.74%
NP 5,800 3,291 12,730 5,006 3,173 2,106 10,262 -31.66%
-
NP to SH 5,800 3,291 12,730 5,006 3,173 2,106 10,262 -31.66%
-
Tax Rate 33.55% 31.18% 26.13% 39.19% 40.27% 31.80% 28.41% -
Total Cost 51,091 19,091 82,792 55,298 34,762 15,450 64,845 -14.70%
-
Net Worth 132,150 130,771 122,235 114,757 111,557 114,729 113,673 10.57%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - 6,388 - - - 6,334 -
Div Payout % - - 50.18% - - - 61.73% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 132,150 130,771 122,235 114,757 111,557 114,729 113,673 10.57%
NOSH 166,666 167,055 159,701 158,417 157,079 157,164 158,364 3.46%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 10.19% 14.70% 13.33% 8.30% 8.36% 12.00% 13.66% -
ROE 4.39% 2.52% 10.41% 4.36% 2.84% 1.84% 9.03% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 34.13 13.40 59.81 38.07 24.15 11.17 47.43 -19.71%
EPS 3.48 1.97 7.97 3.16 2.02 1.34 6.48 -33.95%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.7929 0.7828 0.7654 0.7244 0.7102 0.73 0.7178 6.86%
Adjusted Per Share Value based on latest NOSH - 158,017
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 34.12 13.42 57.29 36.17 22.75 10.53 45.04 -16.91%
EPS 3.48 1.97 7.63 3.00 1.90 1.26 6.15 -31.61%
DPS 0.00 0.00 3.83 0.00 0.00 0.00 3.80 -
NAPS 0.7926 0.7843 0.7331 0.6882 0.6691 0.6881 0.6817 10.58%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.91 1.00 1.15 1.22 0.93 1.01 0.82 -
P/RPS 2.67 7.46 1.92 3.20 3.85 9.04 1.73 33.58%
P/EPS 26.15 50.76 14.43 38.61 46.04 75.37 12.65 62.34%
EY 3.82 1.97 6.93 2.59 2.17 1.33 7.90 -38.42%
DY 0.00 0.00 3.48 0.00 0.00 0.00 4.88 -
P/NAPS 1.15 1.28 1.50 1.68 1.31 1.38 1.14 0.58%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 27/06/08 24/03/08 19/12/07 25/09/07 28/06/07 30/03/07 27/12/06 -
Price 0.86 0.85 1.04 1.14 0.94 0.94 0.79 -
P/RPS 2.52 6.34 1.74 2.99 3.89 8.42 1.67 31.59%
P/EPS 24.71 43.15 13.05 36.08 46.53 70.15 12.19 60.23%
EY 4.05 2.32 7.66 2.77 2.15 1.43 8.20 -37.54%
DY 0.00 0.00 3.85 0.00 0.00 0.00 5.06 -
P/NAPS 1.08 1.09 1.36 1.57 1.32 1.29 1.10 -1.21%

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