[OCTAGON] QoQ TTM Result on 30-Apr-2011 [#2]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
30-Apr-2011 [#2]
Profit Trend
QoQ- -0.64%
YoY- -1119.01%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Revenue 42,099 39,493 36,840 36,580 38,478 39,495 40,280 3.58%
PBT -18,127 -15,933 -27,494 -41,035 -40,593 -39,458 -26,049 -25.09%
Tax -1,275 -1,142 -1,122 -1,483 -1,839 -2,004 -1,970 -29.30%
NP -19,402 -17,075 -28,616 -42,518 -42,432 -41,462 -28,019 -25.38%
-
NP to SH -19,039 -17,822 -29,222 -42,970 -42,697 -41,754 -28,019 -26.50%
-
Tax Rate - - - - - - - -
Total Cost 61,501 56,568 65,456 79,098 80,910 80,957 68,299 -8.01%
-
Net Worth 67,412 71,791 77,987 80,026 84,985 88,431 89,045 -19.89%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Net Worth 67,412 71,791 77,987 80,026 84,985 88,431 89,045 -19.89%
NOSH 166,655 166,956 169,538 166,722 166,638 166,852 166,751 -0.04%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
NP Margin -46.09% -43.24% -77.68% -116.23% -110.28% -104.98% -69.56% -
ROE -28.24% -24.82% -37.47% -53.69% -50.24% -47.22% -31.47% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
RPS 25.26 23.65 21.73 21.94 23.09 23.67 24.16 3.61%
EPS -11.42 -10.67 -17.24 -25.77 -25.62 -25.02 -16.80 -26.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4045 0.43 0.46 0.48 0.51 0.53 0.534 -19.85%
Adjusted Per Share Value based on latest NOSH - 166,722
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
RPS 25.25 23.69 22.09 21.94 23.08 23.69 24.16 3.57%
EPS -11.42 -10.69 -17.53 -25.77 -25.61 -25.04 -16.80 -26.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4043 0.4306 0.4677 0.4799 0.5097 0.5304 0.534 -19.88%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 29/10/10 -
Price 0.14 0.16 0.13 0.14 0.19 0.19 0.19 -
P/RPS 0.55 0.68 0.60 0.64 0.82 0.80 0.79 -25.06%
P/EPS -1.23 -1.50 -0.75 -0.54 -0.74 -0.76 -1.13 6.99%
EY -81.60 -66.72 -132.59 -184.10 -134.86 -131.71 -88.44 -6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.28 0.29 0.37 0.36 0.36 -2.22%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 CAGR
Date 30/03/12 30/12/11 - - - - 30/12/10 -
Price 0.11 0.14 0.00 0.00 0.00 0.00 0.17 -
P/RPS 0.44 0.59 0.00 0.00 0.00 0.00 0.70 -30.92%
P/EPS -0.96 -1.31 0.00 0.00 0.00 0.00 -1.01 -3.96%
EY -103.86 -76.25 0.00 0.00 0.00 0.00 -98.84 4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.00 0.00 0.00 0.00 0.32 -12.66%

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