[OCTAGON] QoQ Cumulative Quarter Result on 31-Jul-2009 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- -64.86%
YoY- -336.92%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 20,337 10,376 98,775 46,799 33,034 19,124 107,119 -67.06%
PBT -5,513 -2,966 -13,090 -10,034 -6,227 -2,758 8,828 -
Tax -794 -368 -2,122 -1,440 -733 -316 406 -
NP -6,307 -3,334 -15,212 -11,474 -6,960 -3,074 9,234 -
-
NP to SH -6,307 -3,334 -15,212 -11,474 -6,960 -3,074 9,234 -
-
Tax Rate - - - - - - -4.60% -
Total Cost 26,644 13,710 113,987 58,273 39,994 22,198 97,885 -58.09%
-
Net Worth 110,128 113,105 116,447 120,093 3,054,211 128,423 131,354 -11.11%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 110,128 113,105 116,447 120,093 3,054,211 128,423 131,354 -11.11%
NOSH 166,684 166,700 166,805 166,773 4,094,117 167,065 166,714 -0.01%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin -31.01% -32.13% -15.40% -24.52% -21.07% -16.07% 8.62% -
ROE -5.73% -2.95% -13.06% -9.55% -0.23% -2.39% 7.03% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 12.20 6.22 59.22 28.06 0.81 11.45 64.25 -67.06%
EPS -2.80 -2.00 -9.12 -6.88 -4.17 -1.84 5.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6607 0.6785 0.6981 0.7201 0.746 0.7687 0.7879 -11.10%
Adjusted Per Share Value based on latest NOSH - 166,568
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 12.20 6.22 59.24 28.07 19.81 11.47 64.24 -67.06%
EPS -3.78 -2.00 -9.12 -6.88 -4.17 -1.84 5.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6605 0.6783 0.6984 0.7202 18.3172 0.7702 0.7878 -11.11%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.21 0.28 0.35 0.42 0.37 0.63 0.73 -
P/RPS 1.72 4.50 0.59 1.50 45.86 5.50 1.14 31.64%
P/EPS -5.55 -14.00 -3.84 -6.10 -217.65 -34.24 13.18 -
EY -18.02 -7.14 -26.06 -16.38 -0.46 -2.92 7.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.50 0.58 0.50 0.82 0.93 -50.99%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/06/10 26/03/10 31/12/09 30/09/09 29/06/09 26/03/09 30/12/08 -
Price 0.17 0.22 0.26 0.41 0.43 0.39 0.76 -
P/RPS 1.39 3.53 0.44 1.46 53.29 3.41 1.18 11.57%
P/EPS -4.49 -11.00 -2.85 -5.96 -252.94 -21.20 13.72 -
EY -22.26 -9.09 -35.08 -16.78 -0.40 -4.72 7.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.37 0.57 0.58 0.51 0.96 -58.23%

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