[OCTAGON] QoQ Quarter Result on 30-Apr-2008 [#2]

Announcement Date
27-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
30-Apr-2008 [#2]
Profit Trend
QoQ- -23.76%
YoY- 135.15%
View:
Show?
Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 19,124 21,453 28,766 34,509 22,382 35,185 22,369 -9.87%
PBT -2,758 4,269 -393 3,947 4,782 9,153 2,920 -
Tax -316 123 -564 -1,438 -1,491 -1,319 -1,087 -55.95%
NP -3,074 4,392 -957 2,509 3,291 7,834 1,833 -
-
NP to SH -3,074 4,392 -957 2,509 3,291 7,834 1,833 -
-
Tax Rate - -2.88% - 36.43% 31.18% 14.41% 37.23% -
Total Cost 22,198 17,061 29,723 32,000 19,091 27,351 20,536 5.30%
-
Net Worth 128,423 131,729 127,113 132,625 130,771 123,551 114,467 7.93%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - 6,638 - -
Div Payout % - - - - - 84.75% - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 128,423 131,729 127,113 132,625 130,771 123,551 114,467 7.93%
NOSH 167,065 167,063 167,894 167,266 167,055 165,974 158,017 3.76%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin -16.07% 20.47% -3.33% 7.27% 14.70% 22.27% 8.19% -
ROE -2.39% 3.33% -0.75% 1.89% 2.52% 6.34% 1.60% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 11.45 12.84 17.13 20.63 13.40 21.20 14.16 -13.14%
EPS -1.84 2.63 -0.57 1.50 1.97 4.72 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.7687 0.7885 0.7571 0.7929 0.7828 0.7444 0.7244 4.01%
Adjusted Per Share Value based on latest NOSH - 167,266
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 11.47 12.87 17.25 20.70 13.42 21.10 13.42 -9.89%
EPS -1.84 2.63 -0.57 1.50 1.97 4.70 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 3.98 0.00 -
NAPS 0.7702 0.79 0.7623 0.7954 0.7843 0.741 0.6865 7.93%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.63 0.73 0.80 0.91 1.00 1.15 1.22 -
P/RPS 5.50 5.68 4.67 4.41 7.46 5.42 8.62 -25.78%
P/EPS -34.24 27.77 -140.35 60.67 50.76 24.36 105.17 -
EY -2.92 3.60 -0.71 1.65 1.97 4.10 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 3.48 0.00 -
P/NAPS 0.82 0.93 1.06 1.15 1.28 1.54 1.68 -37.87%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 26/03/09 30/12/08 24/09/08 27/06/08 24/03/08 19/12/07 25/09/07 -
Price 0.39 0.76 0.83 0.86 0.85 1.04 1.14 -
P/RPS 3.41 5.92 4.84 4.17 6.34 4.91 8.05 -43.44%
P/EPS -21.20 28.91 -145.61 57.33 43.15 22.03 98.28 -
EY -4.72 3.46 -0.69 1.74 2.32 4.54 1.02 -
DY 0.00 0.00 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 0.51 0.96 1.10 1.08 1.09 1.40 1.57 -52.58%

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