[OCTAGON] QoQ Cumulative Quarter Result on 31-Jul-2011 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
30-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jul-2011 [#3]
Profit Trend
QoQ- -36.41%
YoY- -9.94%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 22,681 11,550 39,493 27,249 17,398 8,944 40,280 -31.83%
PBT -7,352 -5,876 -15,746 -11,119 -8,333 -3,682 -26,097 -57.05%
Tax -827 -394 -1,141 -720 -416 -261 -1,766 -39.72%
NP -8,179 -6,270 -16,887 -11,839 -8,749 -3,943 -27,863 -55.86%
-
NP to SH -7,381 -5,133 -16,761 -12,153 -8,909 -3,916 -28,123 -59.04%
-
Tax Rate - - - - - - - -
Total Cost 30,860 17,820 56,380 39,088 26,147 12,887 68,143 -41.05%
-
Net Worth 59,931 67,412 71,713 77,026 80,008 84,985 88,405 -22.84%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 59,931 67,412 71,713 77,026 80,008 84,985 88,405 -22.84%
NOSH 166,614 166,655 166,776 167,448 166,685 166,638 166,803 -0.07%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin -36.06% -54.29% -42.76% -43.45% -50.29% -44.09% -69.17% -
ROE -12.32% -7.61% -23.37% -15.78% -11.13% -4.61% -31.81% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 13.61 6.93 23.68 16.27 10.44 5.37 24.15 -31.79%
EPS -4.43 -3.08 -10.05 -7.29 -5.34 -2.35 -16.86 -59.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3597 0.4045 0.43 0.46 0.48 0.51 0.53 -22.78%
Adjusted Per Share Value based on latest NOSH - 169,538
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 13.60 6.93 23.69 16.34 10.43 5.36 24.16 -31.84%
EPS -4.43 -3.08 -10.05 -7.29 -5.34 -2.35 -16.87 -59.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3594 0.4043 0.4301 0.462 0.4798 0.5097 0.5302 -22.85%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.10 0.14 0.16 0.13 0.14 0.19 0.19 -
P/RPS 0.73 2.02 0.68 0.80 1.34 3.54 0.79 -5.13%
P/EPS -2.26 -4.55 -1.59 -1.79 -2.62 -8.09 -1.13 58.80%
EY -44.30 -22.00 -62.81 -55.83 -38.18 -12.37 -88.74 -37.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.37 0.28 0.29 0.37 0.36 -15.43%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 23/06/11 28/03/11 - -
Price 0.07 0.11 0.14 0.12 0.13 0.13 0.00 -
P/RPS 0.51 1.59 0.59 0.74 1.25 2.42 0.00 -
P/EPS -1.58 -3.57 -1.39 -1.65 -2.43 -5.53 0.00 -
EY -63.29 -28.00 -71.79 -60.48 -41.11 -18.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.27 0.33 0.26 0.27 0.25 0.00 -

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