[OCTAGON] QoQ TTM Result on 31-Jan-2008 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
24-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jan-2008 [#1]
Profit Trend
QoQ- 9.23%
YoY- 40.18%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 107,110 120,842 114,445 100,315 95,489 79,757 78,090 23.33%
PBT 12,605 17,489 20,802 19,079 17,385 11,059 12,125 2.60%
Tax -3,370 -4,812 -5,335 -5,054 -4,545 -3,727 -3,805 -7.74%
NP 9,235 12,677 15,467 14,025 12,840 7,332 8,320 7.16%
-
NP to SH 9,235 12,677 15,467 14,025 12,840 7,332 8,320 7.16%
-
Tax Rate 26.74% 27.51% 25.65% 26.49% 26.14% 33.70% 31.38% -
Total Cost 97,875 108,165 98,978 86,290 82,649 72,425 69,770 25.18%
-
Net Worth 131,729 127,113 132,625 130,771 123,551 114,467 111,438 11.74%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - 6,638 6,638 6,638 6,638 6,286 6,286 -
Div Payout % - 52.37% 42.92% 47.34% 51.71% 85.74% 75.56% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 131,729 127,113 132,625 130,771 123,551 114,467 111,438 11.74%
NOSH 167,063 167,894 167,266 167,055 165,974 158,017 156,911 4.24%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 8.62% 10.49% 13.51% 13.98% 13.45% 9.19% 10.65% -
ROE 7.01% 9.97% 11.66% 10.72% 10.39% 6.41% 7.47% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 64.11 71.97 68.42 60.05 57.53 50.47 49.77 18.29%
EPS 5.53 7.55 9.25 8.40 7.74 4.64 5.30 2.85%
DPS 0.00 4.00 3.97 3.97 4.00 4.00 4.00 -
NAPS 0.7885 0.7571 0.7929 0.7828 0.7444 0.7244 0.7102 7.18%
Adjusted Per Share Value based on latest NOSH - 167,055
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 64.24 72.47 68.64 60.16 57.27 47.83 46.83 23.34%
EPS 5.54 7.60 9.28 8.41 7.70 4.40 4.99 7.18%
DPS 0.00 3.98 3.98 3.98 3.98 3.77 3.77 -
NAPS 0.79 0.7623 0.7954 0.7843 0.741 0.6865 0.6683 11.74%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.73 0.80 0.91 1.00 1.15 1.22 0.93 -
P/RPS 1.14 1.11 1.33 1.67 2.00 2.42 1.87 -27.99%
P/EPS 13.21 10.60 9.84 11.91 14.87 26.29 17.54 -17.15%
EY 7.57 9.44 10.16 8.40 6.73 3.80 5.70 20.71%
DY 0.00 5.00 4.36 3.97 3.48 3.28 4.30 -
P/NAPS 0.93 1.06 1.15 1.28 1.54 1.68 1.31 -20.33%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 30/12/08 24/09/08 27/06/08 24/03/08 19/12/07 25/09/07 28/06/07 -
Price 0.76 0.83 0.86 0.85 1.04 1.14 0.94 -
P/RPS 1.19 1.15 1.26 1.42 1.81 2.26 1.89 -26.43%
P/EPS 13.75 10.99 9.30 10.12 13.44 24.57 17.73 -15.52%
EY 7.27 9.10 10.75 9.88 7.44 4.07 5.64 18.35%
DY 0.00 4.82 4.62 4.68 3.85 3.51 4.26 -
P/NAPS 0.96 1.10 1.08 1.09 1.40 1.57 1.32 -19.04%

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