[OCTAGON] YoY Annualized Quarter Result on 31-Jan-2011 [#1]

Announcement Date
28-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jan-2011 [#1]
Profit Trend
QoQ- 44.3%
YoY- -17.46%
View:
Show?
Annualized Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 37,020 35,544 46,200 35,776 41,504 76,496 89,528 -13.67%
PBT -22,612 -53,532 -23,504 -14,728 -11,864 -11,032 19,128 -
Tax -360 -540 -1,576 -1,044 -1,472 -1,264 -5,964 -37.34%
NP -22,972 -54,072 -25,080 -15,772 -13,336 -12,296 13,164 -
-
NP to SH -19,464 -30,088 -20,532 -15,664 -13,336 -12,296 13,164 -
-
Tax Rate - - - - - - 31.18% -
Total Cost 59,992 89,616 71,280 51,548 54,840 88,792 76,364 -3.93%
-
Net Worth -4,999 -5,003 67,412 84,985 113,105 128,423 130,771 -
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth -4,999 -5,003 67,412 84,985 113,105 128,423 130,771 -
NOSH 166,643 166,784 166,655 166,638 166,700 167,065 167,055 -0.04%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin -62.05% -152.13% -54.29% -44.09% -32.13% -16.07% 14.70% -
ROE 0.00% 0.00% -30.46% -18.43% -11.79% -9.57% 10.07% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 22.22 21.31 27.72 21.47 24.90 45.79 53.59 -13.63%
EPS -11.68 -18.04 -12.32 -9.40 -8.00 -7.36 7.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 -0.03 0.4045 0.51 0.6785 0.7687 0.7828 -
Adjusted Per Share Value based on latest NOSH - 166,638
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 22.20 21.32 27.71 21.46 24.89 45.88 53.69 -13.67%
EPS -11.67 -18.04 -12.31 -9.39 -8.00 -7.37 7.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 -0.03 0.4043 0.5097 0.6783 0.7702 0.7843 -
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.07 0.05 0.14 0.19 0.28 0.63 1.00 -
P/RPS 0.32 0.23 0.51 0.88 1.12 1.38 1.87 -25.46%
P/EPS -0.60 -0.28 -1.14 -2.02 -3.50 -8.56 12.69 -
EY -166.86 -360.80 -88.00 -49.47 -28.57 -11.68 7.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.35 0.37 0.41 0.82 1.28 -
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 28/03/14 29/03/13 30/03/12 28/03/11 26/03/10 26/03/09 24/03/08 -
Price 0.07 0.065 0.11 0.13 0.22 0.39 0.85 -
P/RPS 0.32 0.31 0.40 0.61 0.88 0.85 1.59 -23.42%
P/EPS -0.60 -0.36 -0.89 -1.38 -2.75 -5.30 10.79 -
EY -166.86 -277.54 -112.00 -72.31 -36.36 -18.87 9.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.27 0.25 0.32 0.51 1.09 -

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