[OCTAGON] QoQ Quarter Result on 31-Jan-2007 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jan-2007 [#1]
Profit Trend
QoQ- -9.46%
YoY- -10.88%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 35,185 22,369 20,379 17,556 19,453 20,702 19,358 48.77%
PBT 9,153 2,920 2,224 3,088 2,827 3,986 4,167 68.73%
Tax -1,319 -1,087 -1,157 -982 -501 -1,165 -1,415 -4.56%
NP 7,834 1,833 1,067 2,106 2,326 2,821 2,752 100.47%
-
NP to SH 7,834 1,833 1,067 2,106 2,326 2,821 2,752 100.47%
-
Tax Rate 14.41% 37.23% 52.02% 31.80% 17.72% 29.23% 33.96% -
Total Cost 27,351 20,536 19,312 15,450 17,127 17,881 16,606 39.34%
-
Net Worth 123,551 114,467 111,438 114,729 112,811 111,342 110,934 7.42%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 6,638 - - - 6,286 - - -
Div Payout % 84.75% - - - 270.27% - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 123,551 114,467 111,438 114,729 112,811 111,342 110,934 7.42%
NOSH 165,974 158,017 156,911 157,164 157,162 157,597 158,160 3.25%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 22.27% 8.19% 5.24% 12.00% 11.96% 13.63% 14.22% -
ROE 6.34% 1.60% 0.96% 1.84% 2.06% 2.53% 2.48% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 21.20 14.16 12.99 11.17 12.38 13.14 12.24 44.07%
EPS 4.72 1.16 0.68 1.34 1.48 1.79 1.74 94.15%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.7444 0.7244 0.7102 0.73 0.7178 0.7065 0.7014 4.03%
Adjusted Per Share Value based on latest NOSH - 157,164
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 21.10 13.42 12.22 10.53 11.67 12.42 11.61 48.76%
EPS 4.70 1.10 0.64 1.26 1.39 1.69 1.65 100.56%
DPS 3.98 0.00 0.00 0.00 3.77 0.00 0.00 -
NAPS 0.741 0.6865 0.6683 0.6881 0.6766 0.6678 0.6653 7.42%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.15 1.22 0.93 1.01 0.82 0.92 0.94 -
P/RPS 5.42 8.62 7.16 9.04 6.62 7.00 7.68 -20.68%
P/EPS 24.36 105.17 136.76 75.37 55.41 51.40 54.02 -41.10%
EY 4.10 0.95 0.73 1.33 1.80 1.95 1.85 69.73%
DY 3.48 0.00 0.00 0.00 4.88 0.00 0.00 -
P/NAPS 1.54 1.68 1.31 1.38 1.14 1.30 1.34 9.69%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 19/12/07 25/09/07 28/06/07 30/03/07 27/12/06 28/09/06 26/06/06 -
Price 1.04 1.14 0.94 0.94 0.79 0.83 0.90 -
P/RPS 4.91 8.05 7.24 8.42 6.38 6.32 7.35 -23.52%
P/EPS 22.03 98.28 138.24 70.15 53.38 46.37 51.72 -43.30%
EY 4.54 1.02 0.72 1.43 1.87 2.16 1.93 76.59%
DY 3.85 0.00 0.00 0.00 5.06 0.00 0.00 -
P/NAPS 1.40 1.57 1.32 1.29 1.10 1.17 1.28 6.13%

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