[OCTAGON] QoQ TTM Result on 31-Oct-2010 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Oct-2010 [#4]
Profit Trend
QoQ- -49.02%
YoY- -174.48%
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 30/04/10 CAGR
Revenue 36,840 36,580 38,478 39,495 40,280 82,665 85,808 -49.10%
PBT -27,494 -41,035 -40,593 -39,458 -26,049 -12,799 -4,783 304.23%
Tax -1,122 -1,483 -1,839 -2,004 -1,970 -1,966 -9,776 -82.25%
NP -28,616 -42,518 -42,432 -41,462 -28,019 -14,765 -14,559 71.55%
-
NP to SH -29,222 -42,970 -42,697 -41,754 -28,019 -14,765 -14,559 74.44%
-
Tax Rate - - - - - - - -
Total Cost 65,456 79,098 80,910 80,957 68,299 97,430 100,367 -28.92%
-
Net Worth 77,987 80,026 84,985 88,431 89,045 105,474 110,116 -24.08%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 30/04/10 CAGR
Net Worth 77,987 80,026 84,985 88,431 89,045 105,474 110,116 -24.08%
NOSH 169,538 166,722 166,638 166,852 166,751 166,784 166,666 1.37%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 30/04/10 CAGR
NP Margin -77.68% -116.23% -110.28% -104.98% -69.56% -17.86% -16.97% -
ROE -37.47% -53.69% -50.24% -47.22% -31.47% -14.00% -13.22% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 30/04/10 CAGR
RPS 21.73 21.94 23.09 23.67 24.16 49.56 51.48 -49.78%
EPS -17.24 -25.77 -25.62 -25.02 -16.80 -8.85 -8.74 72.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.48 0.51 0.53 0.534 0.6324 0.6607 -25.11%
Adjusted Per Share Value based on latest NOSH - 166,852
31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 30/04/10 CAGR
RPS 22.09 21.94 23.08 23.69 24.16 49.58 51.46 -49.10%
EPS -17.53 -25.77 -25.61 -25.04 -16.80 -8.86 -8.73 74.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4677 0.4799 0.5097 0.5304 0.534 0.6326 0.6604 -24.08%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 30/04/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 29/10/10 30/07/10 30/04/10 -
Price 0.13 0.14 0.19 0.19 0.19 0.17 0.21 -
P/RPS 0.60 0.64 0.82 0.80 0.79 0.34 0.41 35.54%
P/EPS -0.75 -0.54 -0.74 -0.76 -1.13 -1.92 -2.40 -60.50%
EY -132.59 -184.10 -134.86 -131.71 -88.44 -52.07 -41.60 152.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.37 0.36 0.36 0.27 0.32 -10.11%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 30/10/10 31/07/10 30/04/10 CAGR
Date - - - - 30/12/10 29/09/10 25/06/10 -
Price 0.00 0.00 0.00 0.00 0.17 0.17 0.17 -
P/RPS 0.00 0.00 0.00 0.00 0.70 0.34 0.33 -
P/EPS 0.00 0.00 0.00 0.00 -1.01 -1.92 -1.95 -
EY 0.00 0.00 0.00 0.00 -98.84 -52.07 -51.38 -
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 0.32 0.27 0.26 -

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