[OCTAGON] QoQ TTM Result on 31-Jan-2007 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jan-2007 [#1]
Profit Trend
QoQ- -2.5%
YoY- -24.32%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 95,489 79,757 78,090 77,069 75,107 80,460 81,899 10.74%
PBT 17,385 11,059 12,125 14,068 14,335 17,974 19,130 -6.16%
Tax -4,545 -3,727 -3,805 -4,063 -4,185 -5,693 -6,012 -16.97%
NP 12,840 7,332 8,320 10,005 10,150 12,281 13,118 -1.41%
-
NP to SH 12,840 7,332 8,320 10,005 10,262 12,393 13,230 -1.96%
-
Tax Rate 26.14% 33.70% 31.38% 28.88% 29.19% 31.67% 31.43% -
Total Cost 82,649 72,425 69,770 67,064 64,957 68,179 68,781 12.98%
-
Net Worth 123,551 114,467 111,438 114,729 112,811 111,342 110,934 7.42%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 6,638 6,286 6,286 6,286 6,286 2,055 2,055 118.04%
Div Payout % 51.71% 85.74% 75.56% 62.83% 61.26% 16.59% 15.54% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 123,551 114,467 111,438 114,729 112,811 111,342 110,934 7.42%
NOSH 165,974 158,017 156,911 157,164 157,162 157,597 158,160 3.25%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 13.45% 9.19% 10.65% 12.98% 13.51% 15.26% 16.02% -
ROE 10.39% 6.41% 7.47% 8.72% 9.10% 11.13% 11.93% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 57.53 50.47 49.77 49.04 47.79 51.05 51.78 7.25%
EPS 7.74 4.64 5.30 6.37 6.53 7.86 8.36 -4.99%
DPS 4.00 4.00 4.00 4.00 4.00 1.30 1.30 111.11%
NAPS 0.7444 0.7244 0.7102 0.73 0.7178 0.7065 0.7014 4.03%
Adjusted Per Share Value based on latest NOSH - 157,164
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 57.27 47.83 46.83 46.22 45.04 48.25 49.12 10.74%
EPS 7.70 4.40 4.99 6.00 6.15 7.43 7.93 -1.93%
DPS 3.98 3.77 3.77 3.77 3.77 1.23 1.23 118.30%
NAPS 0.741 0.6865 0.6683 0.6881 0.6766 0.6678 0.6653 7.42%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.15 1.22 0.93 1.01 0.82 0.92 0.94 -
P/RPS 2.00 2.42 1.87 2.06 1.72 1.80 1.82 6.47%
P/EPS 14.87 26.29 17.54 15.87 12.56 11.70 11.24 20.45%
EY 6.73 3.80 5.70 6.30 7.96 8.55 8.90 -16.95%
DY 3.48 3.28 4.30 3.96 4.88 1.42 1.38 84.95%
P/NAPS 1.54 1.68 1.31 1.38 1.14 1.30 1.34 9.69%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 19/12/07 25/09/07 28/06/07 30/03/07 27/12/06 28/09/06 26/06/06 -
Price 1.04 1.14 0.94 0.94 0.79 0.83 0.90 -
P/RPS 1.81 2.26 1.89 1.92 1.65 1.63 1.74 2.65%
P/EPS 13.44 24.57 17.73 14.77 12.10 10.55 10.76 15.93%
EY 7.44 4.07 5.64 6.77 8.27 9.47 9.29 -13.72%
DY 3.85 3.51 4.26 4.26 5.06 1.57 1.44 92.28%
P/NAPS 1.40 1.57 1.32 1.29 1.10 1.17 1.28 6.13%

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