[OCTAGON] QoQ TTM Result on 31-Jul-2013 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- 2.44%
YoY- -290.36%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 38,318 38,199 37,830 38,745 38,517 40,674 43,338 -7.90%
PBT -208,023 -201,539 -209,269 -75,465 -74,861 -74,875 -67,368 112.48%
Tax -402 -410 -455 -725 -717 -1,027 -1,286 -54.03%
NP -208,425 -201,949 -209,724 -76,190 -75,578 -75,902 -68,654 110.09%
-
NP to SH -169,764 -164,211 -166,867 -64,721 -66,342 -67,023 -64,634 90.70%
-
Tax Rate - - - - - - - -
Total Cost 246,743 240,148 247,554 114,935 114,095 116,576 111,992 69.56%
-
Net Worth -175,081 -4,999 -163,454 -8,372 -6,668 -5,003 3,466 -
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth -175,081 -4,999 -163,454 -8,372 -6,668 -5,003 3,466 -
NOSH 166,744 166,643 166,790 167,456 166,702 166,784 173,325 -2.55%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -543.93% -528.68% -554.39% -196.64% -196.22% -186.61% -158.42% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1,864.52% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 22.98 22.92 22.68 23.14 23.11 24.39 25.00 -5.47%
EPS -101.81 -98.54 -100.05 -38.65 -39.80 -40.19 -37.29 95.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.05 -0.03 -0.98 -0.05 -0.04 -0.03 0.02 -
Adjusted Per Share Value based on latest NOSH - 167,456
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 22.98 22.91 22.69 23.24 23.10 24.39 25.99 -7.89%
EPS -101.81 -98.48 -100.08 -38.82 -39.79 -40.20 -38.76 90.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.05 -0.03 -0.9803 -0.0502 -0.04 -0.03 0.0208 -
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.07 0.07 0.11 0.09 0.075 0.05 0.05 -
P/RPS 0.30 0.31 0.48 0.39 0.32 0.21 0.20 31.13%
P/EPS -0.07 -0.07 -0.11 -0.23 -0.19 -0.12 -0.13 -33.88%
EY -1,454.44 -1,407.72 -909.51 -429.44 -530.62 -803.71 -745.81 56.28%
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 2.50 -
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 28/03/14 31/12/13 30/09/13 28/06/13 29/03/13 28/12/12 -
Price 0.07 0.07 0.07 0.115 0.135 0.065 0.06 -
P/RPS 0.30 0.31 0.31 0.50 0.58 0.27 0.24 16.08%
P/EPS -0.07 -0.07 -0.07 -0.30 -0.34 -0.16 -0.16 -42.45%
EY -1,454.44 -1,407.72 -1,429.22 -336.08 -294.79 -618.24 -621.51 76.53%
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 3.00 -

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