[OCTAGON] QoQ TTM Result on 30-Apr-2010 [#2]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
25-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
30-Apr-2010 [#2]
Profit Trend
QoQ- 5.9%
YoY- -313.02%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/10/10 30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 39,495 40,280 82,665 85,808 90,027 98,775 68,252 -35.39%
PBT -39,458 -26,049 -12,799 -4,783 -5,705 -5,497 1,849 -
Tax -2,004 -1,970 -1,966 -9,776 -9,767 -9,715 -8,931 -69.68%
NP -41,462 -28,019 -14,765 -14,559 -15,472 -15,212 -7,082 310.19%
-
NP to SH -41,754 -28,019 -14,765 -14,559 -15,472 -15,212 -7,082 312.49%
-
Tax Rate - - - - - - 483.02% -
Total Cost 80,957 68,299 97,430 100,367 105,499 113,987 75,334 5.91%
-
Net Worth 88,431 89,045 105,474 110,116 113,105 116,516 119,945 -21.60%
Dividend
31/10/10 30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 88,431 89,045 105,474 110,116 113,105 116,516 119,945 -21.60%
NOSH 166,852 166,751 166,784 166,666 166,700 166,905 166,568 0.13%
Ratio Analysis
31/10/10 30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin -104.98% -69.56% -17.86% -16.97% -17.19% -15.40% -10.38% -
ROE -47.22% -31.47% -14.00% -13.22% -13.68% -13.06% -5.90% -
Per Share
31/10/10 30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 23.67 24.16 49.56 51.48 54.01 59.18 40.98 -35.49%
EPS -25.02 -16.80 -8.85 -8.74 -9.28 -9.11 -4.25 312.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.534 0.6324 0.6607 0.6785 0.6981 0.7201 -21.71%
Adjusted Per Share Value based on latest NOSH - 166,666
31/10/10 30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 23.69 24.16 49.58 51.46 53.99 59.24 40.93 -35.38%
EPS -25.04 -16.80 -8.86 -8.73 -9.28 -9.12 -4.25 312.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5304 0.534 0.6326 0.6604 0.6783 0.6988 0.7194 -21.60%
Price Multiplier on Financial Quarter End Date
31/10/10 30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 29/10/10 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.19 0.19 0.17 0.21 0.28 0.35 0.42 -
P/RPS 0.80 0.79 0.34 0.41 0.52 0.59 1.03 -18.27%
P/EPS -0.76 -1.13 -1.92 -2.40 -3.02 -3.84 -9.88 -87.10%
EY -131.71 -88.44 -52.07 -41.60 -33.15 -26.04 -10.12 676.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.27 0.32 0.41 0.50 0.58 -31.67%
Price Multiplier on Announcement Date
31/10/10 30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date - 30/12/10 29/09/10 25/06/10 26/03/10 31/12/09 30/09/09 -
Price 0.00 0.17 0.17 0.17 0.22 0.26 0.41 -
P/RPS 0.00 0.70 0.34 0.33 0.41 0.44 1.00 -
P/EPS 0.00 -1.01 -1.92 -1.95 -2.37 -2.85 -9.64 -
EY 0.00 -98.84 -52.07 -51.38 -42.19 -35.05 -10.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.32 0.27 0.26 0.32 0.37 0.57 -

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