[OCTAGON] YoY Annualized Quarter Result on 30-Apr-2006 [#2]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
26-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- 8.23%
YoY- -0.14%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 66,068 113,782 75,870 69,904 56,180 50,804 47,064 5.81%
PBT -12,454 17,458 10,624 15,044 14,422 14,378 13,150 -
Tax -1,466 -5,858 -4,278 -4,814 -4,178 -4,544 -3,998 -15.38%
NP -13,920 11,600 6,346 10,230 10,244 9,834 9,152 -
-
NP to SH -13,920 11,600 6,346 10,230 10,244 9,834 9,152 -
-
Tax Rate - 33.55% 40.27% 32.00% 28.97% 31.60% 30.40% -
Total Cost 79,988 102,182 69,524 59,674 45,936 40,970 37,912 13.23%
-
Net Worth 3,054,211 132,150 111,557 111,418 95,584 82,630 75,566 85.14%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div - - - - 13,184 12,051 11,994 -
Div Payout % - - - - 128.70% 122.55% 131.06% -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 3,054,211 132,150 111,557 111,418 95,584 82,630 75,566 85.14%
NOSH 4,094,117 166,666 157,079 158,850 65,920 60,257 59,973 102.03%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin -21.07% 10.19% 8.36% 14.63% 18.23% 19.36% 19.45% -
ROE -0.46% 8.78% 5.69% 9.18% 10.72% 11.90% 12.11% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 1.61 68.27 48.30 44.01 85.22 84.31 78.47 -47.64%
EPS -8.34 6.96 4.04 6.44 15.54 16.32 15.26 -
DPS 0.00 0.00 0.00 0.00 20.00 20.00 20.00 -
NAPS 0.746 0.7929 0.7102 0.7014 1.45 1.3713 1.26 -8.35%
Adjusted Per Share Value based on latest NOSH - 158,160
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 39.62 68.24 45.50 41.92 33.69 30.47 28.23 5.80%
EPS -8.35 6.96 3.81 6.14 6.14 5.90 5.49 -
DPS 0.00 0.00 0.00 0.00 7.91 7.23 7.19 -
NAPS 18.3172 0.7926 0.6691 0.6682 0.5733 0.4956 0.4532 85.14%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.37 0.91 0.93 0.94 1.78 2.62 0.88 -
P/RPS 22.93 1.33 1.93 2.14 2.09 3.11 1.12 65.32%
P/EPS -108.82 13.07 23.02 14.60 11.45 16.05 5.77 -
EY -0.92 7.65 4.34 6.85 8.73 6.23 17.34 -
DY 0.00 0.00 0.00 0.00 11.24 7.63 22.73 -
P/NAPS 0.50 1.15 1.31 1.34 1.23 1.91 0.70 -5.44%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 29/06/09 27/06/08 28/06/07 26/06/06 08/06/05 24/06/04 24/06/03 -
Price 0.43 0.86 0.94 0.90 1.52 2.60 1.00 -
P/RPS 26.65 1.26 1.95 2.05 1.78 3.08 1.27 66.00%
P/EPS -126.47 12.36 23.27 13.98 9.78 15.93 6.55 -
EY -0.79 8.09 4.30 7.16 10.22 6.28 15.26 -
DY 0.00 0.00 0.00 0.00 13.16 7.69 20.00 -
P/NAPS 0.58 1.08 1.32 1.28 1.05 1.90 0.79 -5.01%

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