[OCTAGON] QoQ TTM Result on 31-Oct-2007 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- 75.12%
YoY- 25.12%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 120,842 114,445 100,315 95,489 79,757 78,090 77,069 35.00%
PBT 17,489 20,802 19,079 17,385 11,059 12,125 14,068 15.63%
Tax -4,812 -5,335 -5,054 -4,545 -3,727 -3,805 -4,063 11.95%
NP 12,677 15,467 14,025 12,840 7,332 8,320 10,005 17.11%
-
NP to SH 12,677 15,467 14,025 12,840 7,332 8,320 10,005 17.11%
-
Tax Rate 27.51% 25.65% 26.49% 26.14% 33.70% 31.38% 28.88% -
Total Cost 108,165 98,978 86,290 82,649 72,425 69,770 67,064 37.57%
-
Net Worth 127,113 132,625 130,771 123,551 114,467 111,438 114,729 7.07%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 6,638 6,638 6,638 6,638 6,286 6,286 6,286 3.70%
Div Payout % 52.37% 42.92% 47.34% 51.71% 85.74% 75.56% 62.83% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 127,113 132,625 130,771 123,551 114,467 111,438 114,729 7.07%
NOSH 167,894 167,266 167,055 165,974 158,017 156,911 157,164 4.50%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 10.49% 13.51% 13.98% 13.45% 9.19% 10.65% 12.98% -
ROE 9.97% 11.66% 10.72% 10.39% 6.41% 7.47% 8.72% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 71.97 68.42 60.05 57.53 50.47 49.77 49.04 29.17%
EPS 7.55 9.25 8.40 7.74 4.64 5.30 6.37 12.00%
DPS 4.00 3.97 3.97 4.00 4.00 4.00 4.00 0.00%
NAPS 0.7571 0.7929 0.7828 0.7444 0.7244 0.7102 0.73 2.46%
Adjusted Per Share Value based on latest NOSH - 165,974
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 72.47 68.64 60.16 57.27 47.83 46.83 46.22 35.00%
EPS 7.60 9.28 8.41 7.70 4.40 4.99 6.00 17.08%
DPS 3.98 3.98 3.98 3.98 3.77 3.77 3.77 3.68%
NAPS 0.7623 0.7954 0.7843 0.741 0.6865 0.6683 0.6881 7.07%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.80 0.91 1.00 1.15 1.22 0.93 1.01 -
P/RPS 1.11 1.33 1.67 2.00 2.42 1.87 2.06 -33.80%
P/EPS 10.60 9.84 11.91 14.87 26.29 17.54 15.87 -23.60%
EY 9.44 10.16 8.40 6.73 3.80 5.70 6.30 30.97%
DY 5.00 4.36 3.97 3.48 3.28 4.30 3.96 16.83%
P/NAPS 1.06 1.15 1.28 1.54 1.68 1.31 1.38 -16.14%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 24/09/08 27/06/08 24/03/08 19/12/07 25/09/07 28/06/07 30/03/07 -
Price 0.83 0.86 0.85 1.04 1.14 0.94 0.94 -
P/RPS 1.15 1.26 1.42 1.81 2.26 1.89 1.92 -28.96%
P/EPS 10.99 9.30 10.12 13.44 24.57 17.73 14.77 -17.90%
EY 9.10 10.75 9.88 7.44 4.07 5.64 6.77 21.81%
DY 4.82 4.62 4.68 3.85 3.51 4.26 4.26 8.59%
P/NAPS 1.10 1.08 1.09 1.40 1.57 1.32 1.29 -10.08%

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