[OCTAGON] QoQ TTM Result on 31-Jan-2015 [#1]

Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Jan-2015 [#1]
Profit Trend
QoQ- -15.0%
YoY- 86.19%
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 30,147 33,164 36,548 36,276 38,318 38,199 37,830 -14.08%
PBT -24,435 -24,889 -22,724 -210,832 -208,023 -201,539 -209,269 -76.20%
Tax -265 -302 -385 -340 -402 -410 -455 -30.32%
NP -24,700 -25,191 -23,109 -211,172 -208,425 -201,949 -209,724 -76.06%
-
NP to SH -23,134 -22,684 -19,725 -173,915 -169,764 -164,211 -166,867 -73.31%
-
Tax Rate - - - - - - - -
Total Cost 54,847 58,355 59,657 247,448 246,743 240,148 247,554 -63.48%
-
Net Worth -193,418 -186,865 -177,874 -181,966 -175,081 -4,999 -163,454 11.90%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth -193,418 -186,865 -177,874 -181,966 -175,081 -4,999 -163,454 11.90%
NOSH 166,740 166,844 166,237 166,942 166,744 166,643 166,790 -0.02%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -81.93% -75.96% -63.23% -582.13% -543.93% -528.68% -554.39% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 18.08 19.88 21.99 21.73 22.98 22.92 22.68 -14.06%
EPS -13.87 -13.60 -11.87 -104.18 -101.81 -98.54 -100.05 -73.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.16 -1.12 -1.07 -1.09 -1.05 -0.03 -0.98 11.93%
Adjusted Per Share Value based on latest NOSH - 166,844
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 18.08 19.89 21.92 21.76 22.98 22.91 22.69 -14.08%
EPS -13.87 -13.60 -11.83 -104.30 -101.81 -98.48 -100.08 -73.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.16 -1.1207 -1.0668 -1.0913 -1.05 -0.03 -0.9803 11.90%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.07 0.07 0.07 0.07 0.07 0.07 0.11 -
P/RPS 0.39 0.35 0.32 0.32 0.30 0.31 0.48 -12.96%
P/EPS -0.50 -0.51 -0.59 -0.07 -0.07 -0.07 -0.11 175.16%
EY -198.20 -194.23 -169.51 -1,488.24 -1,454.44 -1,407.72 -909.51 -63.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 27/03/15 31/12/14 26/09/14 30/06/14 28/03/14 31/12/13 -
Price 0.07 0.07 0.07 0.07 0.07 0.07 0.07 -
P/RPS 0.39 0.35 0.32 0.32 0.30 0.31 0.31 16.58%
P/EPS -0.50 -0.51 -0.59 -0.07 -0.07 -0.07 -0.07 272.23%
EY -198.20 -194.23 -169.51 -1,488.24 -1,454.44 -1,407.72 -1,429.22 -73.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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