[OCTAGON] QoQ Cumulative Quarter Result on 31-Oct-2007 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- 154.29%
YoY- 24.05%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 85,657 56,891 22,382 95,522 60,304 37,935 17,556 187.94%
PBT 8,336 8,729 4,782 17,233 8,232 5,312 3,088 93.99%
Tax -3,493 -2,929 -1,491 -4,503 -3,226 -2,139 -982 133.19%
NP 4,843 5,800 3,291 12,730 5,006 3,173 2,106 74.31%
-
NP to SH 4,843 5,800 3,291 12,730 5,006 3,173 2,106 74.31%
-
Tax Rate 41.90% 33.55% 31.18% 26.13% 39.19% 40.27% 31.80% -
Total Cost 80,814 51,091 19,091 82,792 55,298 34,762 15,450 201.63%
-
Net Worth 126,435 132,150 130,771 122,235 114,757 111,557 114,729 6.69%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - 6,388 - - - -
Div Payout % - - - 50.18% - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 126,435 132,150 130,771 122,235 114,757 111,557 114,729 6.69%
NOSH 166,999 166,666 167,055 159,701 158,417 157,079 157,164 4.13%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 5.65% 10.19% 14.70% 13.33% 8.30% 8.36% 12.00% -
ROE 3.83% 4.39% 2.52% 10.41% 4.36% 2.84% 1.84% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 51.29 34.13 13.40 59.81 38.07 24.15 11.17 176.51%
EPS 2.90 3.48 1.97 7.97 3.16 2.02 1.34 67.39%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7571 0.7929 0.7828 0.7654 0.7244 0.7102 0.73 2.46%
Adjusted Per Share Value based on latest NOSH - 165,974
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 51.37 34.12 13.42 57.29 36.17 22.75 10.53 187.92%
EPS 2.90 3.48 1.97 7.63 3.00 1.90 1.26 74.41%
DPS 0.00 0.00 0.00 3.83 0.00 0.00 0.00 -
NAPS 0.7583 0.7926 0.7843 0.7331 0.6882 0.6691 0.6881 6.69%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.80 0.91 1.00 1.15 1.22 0.93 1.01 -
P/RPS 1.56 2.67 7.46 1.92 3.20 3.85 9.04 -69.03%
P/EPS 27.59 26.15 50.76 14.43 38.61 46.04 75.37 -48.85%
EY 3.63 3.82 1.97 6.93 2.59 2.17 1.33 95.42%
DY 0.00 0.00 0.00 3.48 0.00 0.00 0.00 -
P/NAPS 1.06 1.15 1.28 1.50 1.68 1.31 1.38 -16.14%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 24/09/08 27/06/08 24/03/08 19/12/07 25/09/07 28/06/07 30/03/07 -
Price 0.83 0.86 0.85 1.04 1.14 0.94 0.94 -
P/RPS 1.62 2.52 6.34 1.74 2.99 3.89 8.42 -66.70%
P/EPS 28.62 24.71 43.15 13.05 36.08 46.53 70.15 -45.02%
EY 3.49 4.05 2.32 7.66 2.77 2.15 1.43 81.36%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 1.10 1.08 1.09 1.36 1.57 1.32 1.29 -10.08%

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