[OCTAGON] QoQ TTM Result on 31-Jan-2012 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- -6.83%
YoY- 55.41%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 43,338 45,703 44,776 42,099 39,493 36,840 36,580 11.90%
PBT -67,368 -15,579 -14,952 -18,127 -15,933 -27,494 -41,035 38.95%
Tax -1,286 -1,396 -1,553 -1,275 -1,142 -1,122 -1,483 -9.02%
NP -68,654 -16,975 -16,505 -19,402 -17,075 -28,616 -42,518 37.43%
-
NP to SH -64,634 -16,580 -16,294 -19,039 -17,822 -29,222 -42,970 31.11%
-
Tax Rate - - - - - - - -
Total Cost 111,992 62,678 61,281 61,501 56,568 65,456 79,098 25.95%
-
Net Worth 3,466 57,614 59,896 67,412 71,791 77,987 80,026 -87.54%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 3,466 57,614 59,896 67,412 71,791 77,987 80,026 -87.54%
NOSH 173,325 166,418 166,518 166,655 166,956 169,538 166,722 2.61%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin -158.42% -37.14% -36.86% -46.09% -43.24% -77.68% -116.23% -
ROE -1,864.52% -28.78% -27.20% -28.24% -24.82% -37.47% -53.69% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 25.00 27.46 26.89 25.26 23.65 21.73 21.94 9.05%
EPS -37.29 -9.96 -9.79 -11.42 -10.67 -17.24 -25.77 27.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.3462 0.3597 0.4045 0.43 0.46 0.48 -87.86%
Adjusted Per Share Value based on latest NOSH - 166,655
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 25.99 27.41 26.85 25.25 23.69 22.09 21.94 11.89%
EPS -38.76 -9.94 -9.77 -11.42 -10.69 -17.53 -25.77 31.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.3455 0.3592 0.4043 0.4306 0.4677 0.4799 -87.54%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.05 0.06 0.10 0.14 0.16 0.13 0.14 -
P/RPS 0.20 0.22 0.37 0.55 0.68 0.60 0.64 -53.78%
P/EPS -0.13 -0.60 -1.02 -1.23 -1.50 -0.75 -0.54 -61.13%
EY -745.81 -166.05 -97.85 -81.60 -66.72 -132.59 -184.10 153.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.17 0.28 0.35 0.37 0.28 0.29 317.69%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 28/12/12 28/09/12 29/06/12 30/03/12 30/12/11 - - -
Price 0.06 0.05 0.07 0.11 0.14 0.00 0.00 -
P/RPS 0.24 0.18 0.26 0.44 0.59 0.00 0.00 -
P/EPS -0.16 -0.50 -0.72 -0.96 -1.31 0.00 0.00 -
EY -621.51 -199.26 -139.79 -103.86 -76.25 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 0.14 0.19 0.27 0.33 0.00 0.00 -

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