[OCTAGON] YoY Annual (Unaudited) 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
YoY- 24.05%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/10/11 31/10/10 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 39,493 40,280 107,119 95,522 75,107 75,037 58,374 -5.42%
PBT -15,746 -26,097 8,828 17,233 14,335 18,819 17,054 -
Tax -1,141 -1,766 406 -4,503 -4,073 -5,582 -5,132 -19.32%
NP -16,887 -27,863 9,234 12,730 10,262 13,237 11,922 -
-
NP to SH -16,761 -28,123 9,234 12,730 10,262 13,237 11,922 -
-
Tax Rate - - -4.60% 26.13% 28.41% 29.66% 30.09% -
Total Cost 56,380 68,143 97,885 82,792 64,845 61,800 46,452 2.80%
-
Net Worth 71,713 88,407 131,354 122,235 113,673 88,049 86,223 -2.59%
Dividend
31/10/11 31/10/10 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - 6,388 6,334 18,521 7,765 -
Div Payout % - - - 50.18% 61.73% 139.93% 65.13% -
Equity
31/10/11 31/10/10 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 71,713 88,407 131,354 122,235 113,673 88,049 86,223 -2.59%
NOSH 166,776 166,805 166,714 159,701 158,364 164,639 62,120 15.14%
Ratio Analysis
31/10/11 31/10/10 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin -42.76% -69.17% 8.62% 13.33% 13.66% 17.64% 20.42% -
ROE -23.37% -31.81% 7.03% 10.41% 9.03% 15.03% 13.83% -
Per Share
31/10/11 31/10/10 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 23.68 24.15 64.25 59.81 47.43 45.58 93.97 -17.86%
EPS -10.05 -16.86 5.54 7.97 6.48 8.04 7.68 -
DPS 0.00 0.00 0.00 4.00 4.00 11.25 12.50 -
NAPS 0.43 0.53 0.7879 0.7654 0.7178 0.5348 1.388 -15.40%
Adjusted Per Share Value based on latest NOSH - 165,974
31/10/11 31/10/10 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 23.69 24.16 64.24 57.29 45.04 45.00 35.01 -5.42%
EPS -10.05 -16.87 5.54 7.63 6.15 7.94 7.15 -
DPS 0.00 0.00 0.00 3.83 3.80 11.11 4.66 -
NAPS 0.4301 0.5302 0.7878 0.7331 0.6817 0.5281 0.5171 -2.59%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 31/10/11 29/10/10 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.16 0.19 0.73 1.15 0.82 0.81 2.10 -
P/RPS 0.68 0.79 1.14 1.92 1.73 1.78 2.23 -15.59%
P/EPS -1.59 -1.13 13.18 14.43 12.65 10.07 10.94 -
EY -62.81 -88.74 7.59 6.93 7.90 9.93 9.14 -
DY 0.00 0.00 0.00 3.48 4.88 13.89 5.95 -
P/NAPS 0.37 0.36 0.93 1.50 1.14 1.51 1.51 -18.19%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/12/11 31/12/09 30/12/08 19/12/07 27/12/06 22/12/05 31/12/04 -
Price 0.14 0.26 0.76 1.04 0.79 0.74 1.87 -
P/RPS 0.59 1.08 1.18 1.74 1.67 1.62 1.99 -15.93%
P/EPS -1.39 -1.54 13.72 13.05 12.19 9.20 9.74 -
EY -71.79 -64.85 7.29 7.66 8.20 10.86 10.26 -
DY 0.00 0.00 0.00 3.85 5.06 15.20 6.68 -
P/NAPS 0.33 0.49 0.96 1.36 1.10 1.38 1.35 -18.22%

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