[OCTAGON] QoQ Cumulative Quarter Result on 31-Oct-2006 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Oct-2006 [#4]
Profit Trend
QoQ- 29.31%
YoY- -22.47%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 60,304 37,935 17,556 75,107 55,654 34,952 15,594 146.98%
PBT 8,232 5,312 3,088 14,335 11,508 7,522 3,355 82.21%
Tax -3,226 -2,139 -982 -4,073 -3,572 -2,407 -1,104 104.79%
NP 5,006 3,173 2,106 10,262 7,936 5,115 2,251 70.62%
-
NP to SH 5,006 3,173 2,106 10,262 7,936 5,115 2,363 65.17%
-
Tax Rate 39.19% 40.27% 31.80% 28.41% 31.04% 32.00% 32.91% -
Total Cost 55,298 34,762 15,450 64,845 47,718 29,837 13,343 158.68%
-
Net Worth 114,757 111,557 114,729 113,673 111,911 111,418 109,208 3.36%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - 6,334 - - - -
Div Payout % - - - 61.73% - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 114,757 111,557 114,729 113,673 111,911 111,418 109,208 3.36%
NOSH 158,417 157,079 157,164 158,364 158,403 158,850 159,662 -0.52%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 8.30% 8.36% 12.00% 13.66% 14.26% 14.63% 14.44% -
ROE 4.36% 2.84% 1.84% 9.03% 7.09% 4.59% 2.16% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 38.07 24.15 11.17 47.43 35.13 22.00 9.77 148.24%
EPS 3.16 2.02 1.34 6.48 5.01 3.22 1.48 66.04%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7244 0.7102 0.73 0.7178 0.7065 0.7014 0.684 3.91%
Adjusted Per Share Value based on latest NOSH - 157,162
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 36.17 22.75 10.53 45.04 33.38 20.96 9.35 147.04%
EPS 3.00 1.90 1.26 6.15 4.76 3.07 1.42 64.87%
DPS 0.00 0.00 0.00 3.80 0.00 0.00 0.00 -
NAPS 0.6882 0.6691 0.6881 0.6817 0.6712 0.6682 0.655 3.36%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.22 0.93 1.01 0.82 0.92 0.94 0.89 -
P/RPS 3.20 3.85 9.04 1.73 2.62 4.27 9.11 -50.31%
P/EPS 38.61 46.04 75.37 12.65 18.36 29.19 60.14 -25.64%
EY 2.59 2.17 1.33 7.90 5.45 3.43 1.66 34.63%
DY 0.00 0.00 0.00 4.88 0.00 0.00 0.00 -
P/NAPS 1.68 1.31 1.38 1.14 1.30 1.34 1.30 18.69%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 25/09/07 28/06/07 30/03/07 27/12/06 28/09/06 26/06/06 22/03/06 -
Price 1.14 0.94 0.94 0.79 0.83 0.90 0.95 -
P/RPS 2.99 3.89 8.42 1.67 2.36 4.09 9.73 -54.56%
P/EPS 36.08 46.53 70.15 12.19 16.57 27.95 64.19 -31.96%
EY 2.77 2.15 1.43 8.20 6.04 3.58 1.56 46.78%
DY 0.00 0.00 0.00 5.06 0.00 0.00 0.00 -
P/NAPS 1.57 1.32 1.29 1.10 1.17 1.28 1.39 8.48%

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