[OCTAGON] YoY Annualized Quarter Result on 31-Jul-2009 [#3]

Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- -9.9%
YoY- -336.92%
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 44,612 36,332 40,918 62,398 114,209 80,405 74,205 -8.12%
PBT -14,353 -14,825 -12,962 -13,378 11,114 10,976 15,344 -
Tax -1,297 -960 -1,776 -1,920 -4,657 -4,301 -4,762 -19.47%
NP -15,650 -15,785 -14,738 -15,298 6,457 6,674 10,581 -
-
NP to SH -14,546 -16,204 -14,738 -15,298 6,457 6,674 10,581 -
-
Tax Rate - - - - 41.90% 39.19% 31.03% -
Total Cost 60,262 52,117 55,657 77,697 107,752 73,730 63,624 -0.89%
-
Net Worth 57,742 77,026 105,438 120,093 126,435 114,757 111,911 -10.43%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 57,742 77,026 105,438 120,093 126,435 114,757 111,911 -10.43%
NOSH 166,788 167,448 166,726 166,773 166,999 158,417 158,403 0.86%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin -35.08% -43.45% -36.02% -24.52% 5.65% 8.30% 14.26% -
ROE -25.19% -21.04% -13.98% -12.74% 5.11% 5.82% 9.46% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 26.75 21.70 24.54 37.42 68.39 50.76 46.85 -8.90%
EPS -8.72 -9.72 -8.84 -9.17 3.87 4.21 6.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3462 0.46 0.6324 0.7201 0.7571 0.7244 0.7065 -11.19%
Adjusted Per Share Value based on latest NOSH - 166,568
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 26.76 21.79 24.54 37.42 68.50 48.22 44.50 -8.11%
EPS -8.72 -9.72 -8.84 -9.18 3.87 4.00 6.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3463 0.462 0.6324 0.7202 0.7583 0.6882 0.6712 -10.43%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.06 0.13 0.17 0.42 0.80 1.22 0.92 -
P/RPS 0.22 0.60 0.69 1.12 1.17 2.40 1.96 -30.52%
P/EPS -0.69 -1.34 -1.92 -4.58 20.69 28.96 13.77 -
EY -145.36 -74.44 -52.00 -21.84 4.83 3.45 7.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.28 0.27 0.58 1.06 1.68 1.30 -28.73%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 30/09/11 29/09/10 30/09/09 24/09/08 25/09/07 28/09/06 -
Price 0.05 0.12 0.17 0.41 0.83 1.14 0.83 -
P/RPS 0.19 0.55 0.69 1.10 1.21 2.25 1.77 -31.03%
P/EPS -0.57 -1.24 -1.92 -4.47 21.47 27.06 12.43 -
EY -174.43 -80.64 -52.00 -22.37 4.66 3.70 8.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.26 0.27 0.57 1.10 1.57 1.17 -29.77%

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