[OCTAGON] YoY Annualized Quarter Result on 31-Jan-2013 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 53.45%
YoY- -46.54%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 23,484 37,020 35,544 46,200 35,776 41,504 76,496 -17.85%
PBT -31,272 -22,612 -53,532 -23,504 -14,728 -11,864 -11,032 18.95%
Tax -28 -360 -540 -1,576 -1,044 -1,472 -1,264 -46.98%
NP -31,300 -22,972 -54,072 -25,080 -15,772 -13,336 -12,296 16.84%
-
NP to SH -31,300 -19,464 -30,088 -20,532 -15,664 -13,336 -12,296 16.84%
-
Tax Rate - - - - - - - -
Total Cost 54,784 59,992 89,616 71,280 51,548 54,840 88,792 -7.72%
-
Net Worth -186,865 -4,999 -5,003 67,412 84,985 113,105 128,423 -
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth -186,865 -4,999 -5,003 67,412 84,985 113,105 128,423 -
NOSH 166,844 166,643 166,784 166,655 166,638 166,700 167,065 -0.02%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin -133.28% -62.05% -152.13% -54.29% -44.09% -32.13% -16.07% -
ROE 0.00% 0.00% 0.00% -30.46% -18.43% -11.79% -9.57% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 14.08 22.22 21.31 27.72 21.47 24.90 45.79 -17.83%
EPS -18.76 -11.68 -18.04 -12.32 -9.40 -8.00 -7.36 16.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.12 -0.03 -0.03 0.4045 0.51 0.6785 0.7687 -
Adjusted Per Share Value based on latest NOSH - 166,784
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 14.08 22.20 21.32 27.71 21.46 24.89 45.88 -17.86%
EPS -18.77 -11.67 -18.04 -12.31 -9.39 -8.00 -7.37 16.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.1207 -0.03 -0.03 0.4043 0.5097 0.6783 0.7702 -
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.07 0.07 0.05 0.14 0.19 0.28 0.63 -
P/RPS 0.50 0.32 0.23 0.51 0.88 1.12 1.38 -15.55%
P/EPS -0.37 -0.60 -0.28 -1.14 -2.02 -3.50 -8.56 -40.74%
EY -268.00 -166.86 -360.80 -88.00 -49.47 -28.57 -11.68 68.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.35 0.37 0.41 0.82 -
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 28/03/14 29/03/13 30/03/12 28/03/11 26/03/10 26/03/09 -
Price 0.07 0.07 0.065 0.11 0.13 0.22 0.39 -
P/RPS 0.50 0.32 0.31 0.40 0.61 0.88 0.85 -8.46%
P/EPS -0.37 -0.60 -0.36 -0.89 -1.38 -2.75 -5.30 -35.81%
EY -268.00 -166.86 -277.54 -112.00 -72.31 -36.36 -18.87 55.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.27 0.25 0.32 0.51 -

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