[OCTAGON] QoQ Cumulative Quarter Result on 31-Jul-2008 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
24-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jul-2008 [#3]
Profit Trend
QoQ- -16.5%
YoY- -3.26%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 33,034 19,124 107,119 85,657 56,891 22,382 95,522 -50.76%
PBT -6,227 -2,758 8,828 8,336 8,729 4,782 17,233 -
Tax -733 -316 406 -3,493 -2,929 -1,491 -4,503 -70.22%
NP -6,960 -3,074 9,234 4,843 5,800 3,291 12,730 -
-
NP to SH -6,960 -3,074 9,234 4,843 5,800 3,291 12,730 -
-
Tax Rate - - -4.60% 41.90% 33.55% 31.18% 26.13% -
Total Cost 39,994 22,198 97,885 80,814 51,091 19,091 82,792 -38.46%
-
Net Worth 3,054,211 128,423 131,354 126,435 132,150 130,771 122,235 756.35%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - 6,388 -
Div Payout % - - - - - - 50.18% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 3,054,211 128,423 131,354 126,435 132,150 130,771 122,235 756.35%
NOSH 4,094,117 167,065 166,714 166,999 166,666 167,055 159,701 771.15%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin -21.07% -16.07% 8.62% 5.65% 10.19% 14.70% 13.33% -
ROE -0.23% -2.39% 7.03% 3.83% 4.39% 2.52% 10.41% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 0.81 11.45 64.25 51.29 34.13 13.40 59.81 -94.33%
EPS -4.17 -1.84 5.54 2.90 3.48 1.97 7.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.746 0.7687 0.7879 0.7571 0.7929 0.7828 0.7654 -1.69%
Adjusted Per Share Value based on latest NOSH - 167,894
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 19.81 11.47 64.24 51.37 34.12 13.42 57.29 -50.76%
EPS -4.17 -1.84 5.54 2.90 3.48 1.97 7.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.83 -
NAPS 18.3172 0.7702 0.7878 0.7583 0.7926 0.7843 0.7331 756.34%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.37 0.63 0.73 0.80 0.91 1.00 1.15 -
P/RPS 45.86 5.50 1.14 1.56 2.67 7.46 1.92 730.98%
P/EPS -217.65 -34.24 13.18 27.59 26.15 50.76 14.43 -
EY -0.46 -2.92 7.59 3.63 3.82 1.97 6.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.48 -
P/NAPS 0.50 0.82 0.93 1.06 1.15 1.28 1.50 -51.95%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 26/03/09 30/12/08 24/09/08 27/06/08 24/03/08 19/12/07 -
Price 0.43 0.39 0.76 0.83 0.86 0.85 1.04 -
P/RPS 53.29 3.41 1.18 1.62 2.52 6.34 1.74 880.92%
P/EPS -252.94 -21.20 13.72 28.62 24.71 43.15 13.05 -
EY -0.40 -4.72 7.29 3.49 4.05 2.32 7.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 0.58 0.51 0.96 1.10 1.08 1.09 1.36 -43.37%

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