[OCTAGON] QoQ TTM Result on 31-Jul-2012 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- -1.76%
YoY- 43.26%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 38,517 40,674 43,338 45,703 44,776 42,099 39,493 -1.65%
PBT -74,861 -74,875 -67,368 -15,579 -14,952 -18,127 -15,933 180.78%
Tax -717 -1,027 -1,286 -1,396 -1,553 -1,275 -1,142 -26.69%
NP -75,578 -75,902 -68,654 -16,975 -16,505 -19,402 -17,075 169.82%
-
NP to SH -66,342 -67,023 -64,634 -16,580 -16,294 -19,039 -17,822 140.38%
-
Tax Rate - - - - - - - -
Total Cost 114,095 116,576 111,992 62,678 61,281 61,501 56,568 59.70%
-
Net Worth -6,668 -5,003 3,466 57,614 59,896 67,412 71,791 -
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth -6,668 -5,003 3,466 57,614 59,896 67,412 71,791 -
NOSH 166,702 166,784 173,325 166,418 166,518 166,655 166,956 -0.10%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -196.22% -186.61% -158.42% -37.14% -36.86% -46.09% -43.24% -
ROE 0.00% 0.00% -1,864.52% -28.78% -27.20% -28.24% -24.82% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 23.11 24.39 25.00 27.46 26.89 25.26 23.65 -1.52%
EPS -39.80 -40.19 -37.29 -9.96 -9.79 -11.42 -10.67 140.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.04 -0.03 0.02 0.3462 0.3597 0.4045 0.43 -
Adjusted Per Share Value based on latest NOSH - 166,418
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 23.10 24.39 25.99 27.41 26.85 25.25 23.69 -1.66%
EPS -39.79 -40.20 -38.76 -9.94 -9.77 -11.42 -10.69 140.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.04 -0.03 0.0208 0.3455 0.3592 0.4043 0.4306 -
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.075 0.05 0.05 0.06 0.10 0.14 0.16 -
P/RPS 0.32 0.21 0.20 0.22 0.37 0.55 0.68 -39.52%
P/EPS -0.19 -0.12 -0.13 -0.60 -1.02 -1.23 -1.50 -74.81%
EY -530.62 -803.71 -745.81 -166.05 -97.85 -81.60 -66.72 298.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.50 0.17 0.28 0.35 0.37 -
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 29/03/13 28/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.135 0.065 0.06 0.05 0.07 0.11 0.14 -
P/RPS 0.58 0.27 0.24 0.18 0.26 0.44 0.59 -1.13%
P/EPS -0.34 -0.16 -0.16 -0.50 -0.72 -0.96 -1.31 -59.34%
EY -294.79 -618.24 -621.51 -199.26 -139.79 -103.86 -76.25 146.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.00 0.14 0.19 0.27 0.33 -

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