[OCTAGON] YoY Annualized Quarter Result on 30-Apr-2007 [#2]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
30-Apr-2007 [#2]
Profit Trend
QoQ- -24.67%
YoY- -37.97%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 40,674 66,068 113,782 75,870 69,904 56,180 50,804 -3.63%
PBT -11,026 -12,454 17,458 10,624 15,044 14,422 14,378 -
Tax -1,588 -1,466 -5,858 -4,278 -4,814 -4,178 -4,544 -16.06%
NP -12,614 -13,920 11,600 6,346 10,230 10,244 9,834 -
-
NP to SH -12,614 -13,920 11,600 6,346 10,230 10,244 9,834 -
-
Tax Rate - - 33.55% 40.27% 32.00% 28.97% 31.60% -
Total Cost 53,288 79,988 102,182 69,524 59,674 45,936 40,970 4.47%
-
Net Worth 110,128 3,054,211 132,150 111,557 111,418 95,584 82,630 4.90%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - 13,184 12,051 -
Div Payout % - - - - - 128.70% 122.55% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 110,128 3,054,211 132,150 111,557 111,418 95,584 82,630 4.90%
NOSH 166,684 4,094,117 166,666 157,079 158,850 65,920 60,257 18.47%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin -31.01% -21.07% 10.19% 8.36% 14.63% 18.23% 19.36% -
ROE -11.45% -0.46% 8.78% 5.69% 9.18% 10.72% 11.90% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 24.40 1.61 68.27 48.30 44.01 85.22 84.31 -18.66%
EPS -5.60 -8.34 6.96 4.04 6.44 15.54 16.32 -
DPS 0.00 0.00 0.00 0.00 0.00 20.00 20.00 -
NAPS 0.6607 0.746 0.7929 0.7102 0.7014 1.45 1.3713 -11.45%
Adjusted Per Share Value based on latest NOSH - 156,911
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 24.39 39.62 68.24 45.50 41.92 33.69 30.47 -3.63%
EPS -7.57 -8.35 6.96 3.81 6.14 6.14 5.90 -
DPS 0.00 0.00 0.00 0.00 0.00 7.91 7.23 -
NAPS 0.6605 18.3172 0.7926 0.6691 0.6682 0.5733 0.4956 4.90%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.21 0.37 0.91 0.93 0.94 1.78 2.62 -
P/RPS 0.86 22.93 1.33 1.93 2.14 2.09 3.11 -19.27%
P/EPS -2.77 -108.82 13.07 23.02 14.60 11.45 16.05 -
EY -36.04 -0.92 7.65 4.34 6.85 8.73 6.23 -
DY 0.00 0.00 0.00 0.00 0.00 11.24 7.63 -
P/NAPS 0.32 0.50 1.15 1.31 1.34 1.23 1.91 -25.74%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 25/06/10 29/06/09 27/06/08 28/06/07 26/06/06 08/06/05 24/06/04 -
Price 0.17 0.43 0.86 0.94 0.90 1.52 2.60 -
P/RPS 0.70 26.65 1.26 1.95 2.05 1.78 3.08 -21.87%
P/EPS -2.25 -126.47 12.36 23.27 13.98 9.78 15.93 -
EY -44.52 -0.79 8.09 4.30 7.16 10.22 6.28 -
DY 0.00 0.00 0.00 0.00 0.00 13.16 7.69 -
P/NAPS 0.26 0.58 1.08 1.32 1.28 1.05 1.90 -28.20%

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