[OCTAGON] QoQ TTM Result on 31-Jul-2008 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
24-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jul-2008 [#3]
Profit Trend
QoQ- -18.04%
YoY- 72.9%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 83,523 103,852 107,110 120,842 114,445 100,315 95,489 -8.54%
PBT -2,351 5,065 12,605 17,489 20,802 19,079 17,385 -
Tax -1,174 -2,195 -3,370 -4,812 -5,335 -5,054 -4,545 -59.47%
NP -3,525 2,870 9,235 12,677 15,467 14,025 12,840 -
-
NP to SH -3,525 2,870 9,235 12,677 15,467 14,025 12,840 -
-
Tax Rate - 43.34% 26.74% 27.51% 25.65% 26.49% 26.14% -
Total Cost 87,048 100,982 97,875 108,165 98,978 86,290 82,649 3.52%
-
Net Worth 124,418 128,423 131,729 127,113 132,625 130,771 123,551 0.46%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - 6,638 6,638 6,638 6,638 -
Div Payout % - - - 52.37% 42.92% 47.34% 51.71% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 124,418 128,423 131,729 127,113 132,625 130,771 123,551 0.46%
NOSH 166,781 167,065 167,063 167,894 167,266 167,055 165,974 0.32%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin -4.22% 2.76% 8.62% 10.49% 13.51% 13.98% 13.45% -
ROE -2.83% 2.23% 7.01% 9.97% 11.66% 10.72% 10.39% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 50.08 62.16 64.11 71.97 68.42 60.05 57.53 -8.83%
EPS -2.11 1.72 5.53 7.55 9.25 8.40 7.74 -
DPS 0.00 0.00 0.00 4.00 3.97 3.97 4.00 -
NAPS 0.746 0.7687 0.7885 0.7571 0.7929 0.7828 0.7444 0.14%
Adjusted Per Share Value based on latest NOSH - 167,894
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 50.09 62.28 64.24 72.47 68.64 60.16 57.27 -8.55%
EPS -2.11 1.72 5.54 7.60 9.28 8.41 7.70 -
DPS 0.00 0.00 0.00 3.98 3.98 3.98 3.98 -
NAPS 0.7462 0.7702 0.79 0.7623 0.7954 0.7843 0.741 0.46%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.37 0.63 0.73 0.80 0.91 1.00 1.15 -
P/RPS 0.74 1.01 1.14 1.11 1.33 1.67 2.00 -48.49%
P/EPS -17.51 36.67 13.21 10.60 9.84 11.91 14.87 -
EY -5.71 2.73 7.57 9.44 10.16 8.40 6.73 -
DY 0.00 0.00 0.00 5.00 4.36 3.97 3.48 -
P/NAPS 0.50 0.82 0.93 1.06 1.15 1.28 1.54 -52.79%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 26/03/09 30/12/08 24/09/08 27/06/08 24/03/08 19/12/07 -
Price 0.43 0.39 0.76 0.83 0.86 0.85 1.04 -
P/RPS 0.86 0.63 1.19 1.15 1.26 1.42 1.81 -39.13%
P/EPS -20.34 22.70 13.75 10.99 9.30 10.12 13.44 -
EY -4.92 4.40 7.27 9.10 10.75 9.88 7.44 -
DY 0.00 0.00 0.00 4.82 4.62 4.68 3.85 -
P/NAPS 0.58 0.51 0.96 1.10 1.08 1.09 1.40 -44.45%

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