[OCTAGON] QoQ TTM Result on 31-Jan-2010 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- -1.71%
YoY- -639.09%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 40,280 82,665 85,808 90,027 98,775 68,252 83,523 -38.47%
PBT -26,049 -12,799 -4,783 -5,705 -5,497 1,849 -2,351 396.27%
Tax -1,970 -1,966 -9,776 -9,767 -9,715 -8,931 -1,174 41.16%
NP -28,019 -14,765 -14,559 -15,472 -15,212 -7,082 -3,525 297.78%
-
NP to SH -28,019 -14,765 -14,559 -15,472 -15,212 -7,082 -3,525 297.78%
-
Tax Rate - - - - - 483.02% - -
Total Cost 68,299 97,430 100,367 105,499 113,987 75,334 87,048 -14.91%
-
Net Worth 89,045 105,474 110,116 113,105 116,516 119,945 124,418 -19.97%
Dividend
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 89,045 105,474 110,116 113,105 116,516 119,945 124,418 -19.97%
NOSH 166,751 166,784 166,666 166,700 166,905 166,568 166,781 -0.01%
Ratio Analysis
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin -69.56% -17.86% -16.97% -17.19% -15.40% -10.38% -4.22% -
ROE -31.47% -14.00% -13.22% -13.68% -13.06% -5.90% -2.83% -
Per Share
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 24.16 49.56 51.48 54.01 59.18 40.98 50.08 -38.46%
EPS -16.80 -8.85 -8.74 -9.28 -9.11 -4.25 -2.11 298.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.534 0.6324 0.6607 0.6785 0.6981 0.7201 0.746 -19.96%
Adjusted Per Share Value based on latest NOSH - 166,700
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 24.16 49.58 51.46 53.99 59.24 40.93 50.09 -38.46%
EPS -16.80 -8.86 -8.73 -9.28 -9.12 -4.25 -2.11 298.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.534 0.6326 0.6604 0.6783 0.6988 0.7194 0.7462 -19.97%
Price Multiplier on Financial Quarter End Date
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.19 0.17 0.21 0.28 0.35 0.42 0.37 -
P/RPS 0.79 0.34 0.41 0.52 0.59 1.03 0.74 4.45%
P/EPS -1.13 -1.92 -2.40 -3.02 -3.84 -9.88 -17.51 -83.88%
EY -88.44 -52.07 -41.60 -33.15 -26.04 -10.12 -5.71 520.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.27 0.32 0.41 0.50 0.58 0.50 -19.65%
Price Multiplier on Announcement Date
30/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 30/12/10 29/09/10 25/06/10 26/03/10 31/12/09 30/09/09 29/06/09 -
Price 0.17 0.17 0.17 0.22 0.26 0.41 0.43 -
P/RPS 0.70 0.34 0.33 0.41 0.44 1.00 0.86 -12.81%
P/EPS -1.01 -1.92 -1.95 -2.37 -2.85 -9.64 -20.34 -86.46%
EY -98.84 -52.07 -51.38 -42.19 -35.05 -10.37 -4.92 637.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.26 0.32 0.37 0.57 0.58 -32.70%

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