[OCTAGON] YoY Annualized Quarter Result on 31-Jan-2007 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jan-2007 [#1]
Profit Trend
QoQ- -17.91%
YoY- -10.88%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 41,504 76,496 89,528 70,224 62,376 52,220 47,200 -2.11%
PBT -11,864 -11,032 19,128 12,352 13,420 13,408 12,960 -
Tax -1,472 -1,264 -5,964 -3,928 -4,416 -3,892 -3,936 -15.10%
NP -13,336 -12,296 13,164 8,424 9,004 9,516 9,024 -
-
NP to SH -13,336 -12,296 13,164 8,424 9,452 9,516 9,024 -
-
Tax Rate - - 31.18% 31.80% 32.91% 29.03% 30.37% -
Total Cost 54,840 88,792 76,364 61,800 53,372 42,704 38,176 6.21%
-
Net Worth 113,105 128,423 130,771 114,729 109,208 94,006 79,411 6.06%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 113,105 128,423 130,771 114,729 109,208 94,006 79,411 6.06%
NOSH 166,700 167,065 167,055 157,164 159,662 65,900 60,160 18.49%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin -32.13% -16.07% 14.70% 12.00% 14.44% 18.22% 19.12% -
ROE -11.79% -9.57% 10.07% 7.34% 8.65% 10.12% 11.36% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 24.90 45.79 53.59 44.68 39.07 79.24 78.46 -17.39%
EPS -8.00 -7.36 7.88 5.36 5.92 14.44 15.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6785 0.7687 0.7828 0.73 0.684 1.4265 1.32 -10.48%
Adjusted Per Share Value based on latest NOSH - 157,164
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 24.89 45.88 53.69 42.12 37.41 31.32 28.31 -2.12%
EPS -8.00 -7.37 7.89 5.05 5.67 5.71 5.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6783 0.7702 0.7843 0.6881 0.655 0.5638 0.4763 6.06%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.28 0.63 1.00 1.01 0.89 1.90 2.43 -
P/RPS 1.12 1.38 1.87 2.26 2.28 2.40 3.10 -15.59%
P/EPS -3.50 -8.56 12.69 18.84 15.03 13.16 16.20 -
EY -28.57 -11.68 7.88 5.31 6.65 7.60 6.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.82 1.28 1.38 1.30 1.33 1.84 -22.11%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 26/03/10 26/03/09 24/03/08 30/03/07 22/03/06 29/03/05 25/03/04 -
Price 0.22 0.39 0.85 0.94 0.95 1.82 2.85 -
P/RPS 0.88 0.85 1.59 2.10 2.43 2.30 3.63 -21.01%
P/EPS -2.75 -5.30 10.79 17.54 16.05 12.60 19.00 -
EY -36.36 -18.87 9.27 5.70 6.23 7.93 5.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.51 1.09 1.29 1.39 1.28 2.16 -27.23%

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