[OCTAGON] QoQ Quarter Result on 31-Jan-2008 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
24-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jan-2008 [#1]
Profit Trend
QoQ- -57.99%
YoY- 56.27%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 21,453 28,766 34,509 22,382 35,185 22,369 20,379 3.46%
PBT 4,269 -393 3,947 4,782 9,153 2,920 2,224 54.14%
Tax 123 -564 -1,438 -1,491 -1,319 -1,087 -1,157 -
NP 4,392 -957 2,509 3,291 7,834 1,833 1,067 155.74%
-
NP to SH 4,392 -957 2,509 3,291 7,834 1,833 1,067 155.74%
-
Tax Rate -2.88% - 36.43% 31.18% 14.41% 37.23% 52.02% -
Total Cost 17,061 29,723 32,000 19,091 27,351 20,536 19,312 -7.89%
-
Net Worth 131,729 127,113 132,625 130,771 123,551 114,467 111,438 11.74%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - 6,638 - - -
Div Payout % - - - - 84.75% - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 131,729 127,113 132,625 130,771 123,551 114,467 111,438 11.74%
NOSH 167,063 167,894 167,266 167,055 165,974 158,017 156,911 4.24%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 20.47% -3.33% 7.27% 14.70% 22.27% 8.19% 5.24% -
ROE 3.33% -0.75% 1.89% 2.52% 6.34% 1.60% 0.96% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 12.84 17.13 20.63 13.40 21.20 14.16 12.99 -0.76%
EPS 2.63 -0.57 1.50 1.97 4.72 1.16 0.68 145.38%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.7885 0.7571 0.7929 0.7828 0.7444 0.7244 0.7102 7.18%
Adjusted Per Share Value based on latest NOSH - 167,055
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 12.87 17.25 20.70 13.42 21.10 13.42 12.22 3.49%
EPS 2.63 -0.57 1.50 1.97 4.70 1.10 0.64 155.46%
DPS 0.00 0.00 0.00 0.00 3.98 0.00 0.00 -
NAPS 0.79 0.7623 0.7954 0.7843 0.741 0.6865 0.6683 11.74%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.73 0.80 0.91 1.00 1.15 1.22 0.93 -
P/RPS 5.68 4.67 4.41 7.46 5.42 8.62 7.16 -14.24%
P/EPS 27.77 -140.35 60.67 50.76 24.36 105.17 136.76 -65.28%
EY 3.60 -0.71 1.65 1.97 4.10 0.95 0.73 188.32%
DY 0.00 0.00 0.00 0.00 3.48 0.00 0.00 -
P/NAPS 0.93 1.06 1.15 1.28 1.54 1.68 1.31 -20.33%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 30/12/08 24/09/08 27/06/08 24/03/08 19/12/07 25/09/07 28/06/07 -
Price 0.76 0.83 0.86 0.85 1.04 1.14 0.94 -
P/RPS 5.92 4.84 4.17 6.34 4.91 8.05 7.24 -12.50%
P/EPS 28.91 -145.61 57.33 43.15 22.03 98.28 138.24 -64.60%
EY 3.46 -0.69 1.74 2.32 4.54 1.02 0.72 183.41%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.96 1.10 1.08 1.09 1.40 1.57 1.32 -19.04%

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