[OCTAGON] QoQ Quarter Result on 31-Jul-2005 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- 33.36%
YoY- 4.45%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 19,358 15,594 24,806 22,141 15,035 13,055 17,573 6.68%
PBT 4,167 3,355 6,466 5,142 3,859 3,352 5,251 -14.32%
Tax -1,415 -1,104 -2,009 -1,484 -1,116 -973 -1,749 -13.20%
NP 2,752 2,251 4,457 3,658 2,743 2,379 3,502 -14.88%
-
NP to SH 2,752 2,363 4,457 3,658 2,743 2,379 3,502 -14.88%
-
Tax Rate 33.96% 32.91% 31.07% 28.86% 28.92% 29.03% 33.31% -
Total Cost 16,606 13,343 20,349 18,483 12,292 10,676 14,071 11.70%
-
Net Worth 110,934 109,208 87,955 82,634 95,609 94,006 86,228 18.34%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - 2,055 - 6,593 - 1,501 -
Div Payout % - - 46.13% - 240.38% - 42.88% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 110,934 109,208 87,955 82,634 95,609 94,006 86,228 18.34%
NOSH 158,160 159,662 164,464 164,774 65,937 65,900 60,068 91.01%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 14.22% 14.44% 17.97% 16.52% 18.24% 18.22% 19.93% -
ROE 2.48% 2.16% 5.07% 4.43% 2.87% 2.53% 4.06% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 12.24 9.77 15.08 13.44 22.80 19.81 29.25 -44.14%
EPS 1.74 1.48 2.71 2.22 4.16 3.61 5.83 -55.43%
DPS 0.00 0.00 1.25 0.00 10.00 0.00 2.50 -
NAPS 0.7014 0.684 0.5348 0.5015 1.45 1.4265 1.4355 -38.04%
Adjusted Per Share Value based on latest NOSH - 164,774
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 11.61 9.35 14.88 13.28 9.02 7.83 10.54 6.67%
EPS 1.65 1.42 2.67 2.19 1.65 1.43 2.10 -14.88%
DPS 0.00 0.00 1.23 0.00 3.95 0.00 0.90 -
NAPS 0.6653 0.655 0.5275 0.4956 0.5734 0.5638 0.5171 18.34%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.94 0.89 0.81 3.14 1.78 1.90 2.10 -
P/RPS 7.68 9.11 5.37 23.37 7.81 9.59 7.18 4.60%
P/EPS 54.02 60.14 29.89 141.44 42.79 52.63 36.02 31.11%
EY 1.85 1.66 3.35 0.71 2.34 1.90 2.78 -23.83%
DY 0.00 0.00 1.54 0.00 5.62 0.00 1.19 -
P/NAPS 1.34 1.30 1.51 6.26 1.23 1.33 1.46 -5.57%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 26/06/06 22/03/06 22/12/05 19/09/05 08/06/05 29/03/05 31/12/04 -
Price 0.90 0.95 0.74 1.02 1.52 1.82 1.87 -
P/RPS 7.35 9.73 4.91 7.59 6.67 9.19 6.39 9.80%
P/EPS 51.72 64.19 27.31 45.95 36.54 50.42 32.08 37.61%
EY 1.93 1.56 3.66 2.18 2.74 1.98 3.12 -27.46%
DY 0.00 0.00 1.69 0.00 6.58 0.00 1.34 -
P/NAPS 1.28 1.39 1.38 2.03 1.05 1.28 1.30 -1.03%

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