[OCTAGON] YoY Annualized Quarter Result on 31-Jul-2005 [#3]

Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- 14.28%
YoY- 4.29%
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 114,209 80,405 74,205 66,974 54,401 48,444 53,541 13.44%
PBT 11,114 10,976 15,344 16,470 15,737 14,653 16,054 -5.93%
Tax -4,657 -4,301 -4,762 -4,764 -4,512 -4,402 -4,686 -0.10%
NP 6,457 6,674 10,581 11,706 11,225 10,250 11,368 -8.98%
-
NP to SH 6,457 6,674 10,581 11,706 11,225 10,250 11,368 -8.98%
-
Tax Rate 41.90% 39.19% 31.03% 28.93% 28.67% 30.04% 29.19% -
Total Cost 107,752 73,730 63,624 55,268 43,176 38,193 42,173 16.90%
-
Net Worth 126,435 114,757 111,911 82,611 92,280 76,819 69,840 10.38%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - 21,963 8,116 8,002 - -
Div Payout % - - - 187.62% 72.31% 78.06% - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 126,435 114,757 111,911 82,611 92,280 76,819 69,840 10.38%
NOSH 166,999 158,417 158,403 164,727 60,874 60,015 59,999 18.58%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 5.65% 8.30% 14.26% 17.48% 20.63% 21.16% 21.23% -
ROE 5.11% 5.82% 9.46% 14.17% 12.16% 13.34% 16.28% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 68.39 50.76 46.85 40.66 89.37 80.72 89.24 -4.33%
EPS 3.87 4.21 6.68 7.11 18.44 17.08 18.95 -23.24%
DPS 0.00 0.00 0.00 13.33 13.33 13.33 0.00 -
NAPS 0.7571 0.7244 0.7065 0.5015 1.5159 1.28 1.164 -6.91%
Adjusted Per Share Value based on latest NOSH - 164,774
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 68.50 48.22 44.50 40.17 32.63 29.05 32.11 13.44%
EPS 3.87 4.00 6.35 7.02 6.73 6.15 6.82 -9.00%
DPS 0.00 0.00 0.00 13.17 4.87 4.80 0.00 -
NAPS 0.7583 0.6882 0.6712 0.4954 0.5534 0.4607 0.4189 10.38%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.80 1.22 0.92 3.14 2.45 1.21 0.92 -
P/RPS 1.17 2.40 1.96 7.72 2.74 1.50 1.03 2.14%
P/EPS 20.69 28.96 13.77 44.18 13.29 7.08 4.86 27.27%
EY 4.83 3.45 7.26 2.26 7.53 14.12 20.59 -21.45%
DY 0.00 0.00 0.00 4.25 5.44 11.02 0.00 -
P/NAPS 1.06 1.68 1.30 6.26 1.62 0.95 0.79 5.01%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 24/09/08 25/09/07 28/09/06 19/09/05 27/09/04 23/09/03 24/09/02 -
Price 0.83 1.14 0.83 1.02 2.13 1.43 0.90 -
P/RPS 1.21 2.25 1.77 2.51 2.38 1.77 1.01 3.05%
P/EPS 21.47 27.06 12.43 14.35 11.55 8.37 4.75 28.55%
EY 4.66 3.70 8.05 6.97 8.66 11.94 21.05 -22.20%
DY 0.00 0.00 0.00 13.07 6.26 9.32 0.00 -
P/NAPS 1.10 1.57 1.17 2.03 1.41 1.12 0.77 6.11%

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