[OCTAGON] QoQ Quarter Result on 31-Jan-2010 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- 10.81%
YoY- -8.46%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Quarter Result
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 9,591 10,352 9,961 10,376 51,976 13,495 14,180 -22.92%
PBT -16,327 -4,209 -2,547 -2,966 -3,077 3,807 -3,469 180.58%
Tax -665 -511 -426 -368 -661 -8,321 -417 36.45%
NP -16,992 -4,720 -2,973 -3,334 -3,738 -4,514 -3,886 167.15%
-
NP to SH -16,992 -4,720 -2,973 -3,334 -3,738 -4,514 -3,886 167.15%
-
Tax Rate - - - - - 218.57% - -
Total Cost 26,583 15,072 12,934 13,710 55,714 18,009 18,066 29.33%
-
Net Worth 89,045 105,474 110,116 113,105 116,516 119,945 124,418 -19.97%
Dividend
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 89,045 105,474 110,116 113,105 116,516 119,945 124,418 -19.97%
NOSH 166,751 166,784 166,666 166,700 166,905 166,568 166,781 -0.01%
Ratio Analysis
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin -177.17% -45.60% -29.85% -32.13% -7.19% -33.45% -27.40% -
ROE -19.08% -4.48% -2.70% -2.95% -3.21% -3.76% -3.12% -
Per Share
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 5.75 6.21 5.98 6.22 31.14 8.10 8.50 -22.92%
EPS -10.19 -2.83 -1.80 -2.00 -2.24 -2.71 -2.33 167.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.534 0.6324 0.6607 0.6785 0.6981 0.7201 0.746 -19.96%
Adjusted Per Share Value based on latest NOSH - 166,700
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 5.75 6.21 5.97 6.22 31.17 8.09 8.50 -22.92%
EPS -10.19 -2.83 -1.78 -2.00 -2.24 -2.71 -2.33 167.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.534 0.6326 0.6604 0.6783 0.6988 0.7194 0.7462 -19.97%
Price Multiplier on Financial Quarter End Date
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.19 0.17 0.21 0.28 0.35 0.42 0.37 -
P/RPS 3.30 2.74 3.51 4.50 1.12 5.18 4.35 -16.80%
P/EPS -1.86 -6.01 -11.77 -14.00 -15.63 -15.50 -15.88 -76.02%
EY -53.63 -16.65 -8.49 -7.14 -6.40 -6.45 -6.30 316.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.27 0.32 0.41 0.50 0.58 0.50 -19.65%
Price Multiplier on Announcement Date
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 30/12/10 29/09/10 25/06/10 26/03/10 31/12/09 30/09/09 29/06/09 -
Price 0.17 0.17 0.17 0.22 0.26 0.41 0.43 -
P/RPS 2.96 2.74 2.84 3.53 0.83 5.06 5.06 -30.03%
P/EPS -1.67 -6.01 -9.53 -11.00 -11.61 -15.13 -18.45 -79.81%
EY -59.94 -16.65 -10.49 -9.09 -8.61 -6.61 -5.42 395.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.26 0.32 0.37 0.57 0.58 -32.70%

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