[OCTAGON] QoQ Quarter Result on 31-Jan-2005 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jan-2005 [#1]
Profit Trend
QoQ- -32.07%
YoY- 5.45%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 24,806 22,141 15,035 13,055 17,573 15,399 13,602 49.10%
PBT 6,466 5,142 3,859 3,352 5,251 4,614 3,949 38.79%
Tax -2,009 -1,484 -1,116 -973 -1,749 -1,112 -1,288 34.38%
NP 4,457 3,658 2,743 2,379 3,502 3,502 2,661 40.90%
-
NP to SH 4,457 3,658 2,743 2,379 3,502 3,502 2,661 40.90%
-
Tax Rate 31.07% 28.86% 28.92% 29.03% 33.31% 24.10% 32.62% -
Total Cost 20,349 18,483 12,292 10,676 14,071 11,897 10,941 51.06%
-
Net Worth 87,955 82,634 95,609 94,006 86,228 93,134 82,370 4.45%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 2,055 - 6,593 - 1,501 - 6,006 -50.98%
Div Payout % 46.13% - 240.38% - 42.88% - 225.73% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 87,955 82,634 95,609 94,006 86,228 93,134 82,370 4.45%
NOSH 164,464 164,774 65,937 65,900 60,068 61,438 60,067 95.35%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 17.97% 16.52% 18.24% 18.22% 19.93% 22.74% 19.56% -
ROE 5.07% 4.43% 2.87% 2.53% 4.06% 3.76% 3.23% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 15.08 13.44 22.80 19.81 29.25 25.06 22.64 -23.67%
EPS 2.71 2.22 4.16 3.61 5.83 5.70 4.43 -27.87%
DPS 1.25 0.00 10.00 0.00 2.50 0.00 10.00 -74.90%
NAPS 0.5348 0.5015 1.45 1.4265 1.4355 1.5159 1.3713 -46.52%
Adjusted Per Share Value based on latest NOSH - 65,900
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 14.88 13.28 9.02 7.83 10.54 9.24 8.16 49.09%
EPS 2.67 2.19 1.65 1.43 2.10 2.10 1.60 40.55%
DPS 1.23 0.00 3.95 0.00 0.90 0.00 3.60 -51.03%
NAPS 0.5275 0.4956 0.5734 0.5638 0.5171 0.5586 0.494 4.45%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.81 3.14 1.78 1.90 2.10 2.45 2.62 -
P/RPS 5.37 23.37 7.81 9.59 7.18 9.77 11.57 -39.97%
P/EPS 29.89 141.44 42.79 52.63 36.02 42.98 59.14 -36.47%
EY 3.35 0.71 2.34 1.90 2.78 2.33 1.69 57.60%
DY 1.54 0.00 5.62 0.00 1.19 0.00 3.82 -45.33%
P/NAPS 1.51 6.26 1.23 1.33 1.46 1.62 1.91 -14.46%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 22/12/05 19/09/05 08/06/05 29/03/05 31/12/04 27/09/04 24/06/04 -
Price 0.74 1.02 1.52 1.82 1.87 2.13 2.60 -
P/RPS 4.91 7.59 6.67 9.19 6.39 8.50 11.48 -43.14%
P/EPS 27.31 45.95 36.54 50.42 32.08 37.37 58.69 -39.86%
EY 3.66 2.18 2.74 1.98 3.12 2.68 1.70 66.50%
DY 1.69 0.00 6.58 0.00 1.34 0.00 3.85 -42.15%
P/NAPS 1.38 2.03 1.05 1.28 1.30 1.41 1.90 -19.15%

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