[OCTAGON] YoY Annualized Quarter Result on 31-Jul-2012 [#3]

Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 1.46%
YoY- 10.23%
View:
Show?
Annualized Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 36,416 38,488 44,612 36,332 40,918 62,398 114,209 -17.33%
PBT -27,233 -25,149 -14,353 -14,825 -12,962 -13,378 11,114 -
Tax -397 -550 -1,297 -960 -1,776 -1,920 -4,657 -33.64%
NP -27,630 -25,700 -15,650 -15,785 -14,738 -15,298 6,457 -
-
NP to SH -24,061 -14,664 -14,546 -16,204 -14,738 -15,298 6,457 -
-
Tax Rate - - - - - - 41.90% -
Total Cost 64,046 64,188 60,262 52,117 55,657 77,697 107,752 -8.30%
-
Net Worth -181,794 -8,344 57,742 77,026 105,438 120,093 126,435 -
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth -181,794 -8,344 57,742 77,026 105,438 120,093 126,435 -
NOSH 166,783 166,889 166,788 167,448 166,726 166,773 166,999 -0.02%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin -75.88% -66.77% -35.08% -43.45% -36.02% -24.52% 5.65% -
ROE 0.00% 0.00% -25.19% -21.04% -13.98% -12.74% 5.11% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 21.83 23.06 26.75 21.70 24.54 37.42 68.39 -17.32%
EPS -14.43 -8.79 -8.72 -9.72 -8.84 -9.17 3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.09 -0.05 0.3462 0.46 0.6324 0.7201 0.7571 -
Adjusted Per Share Value based on latest NOSH - 166,418
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 21.84 23.08 26.76 21.79 24.54 37.42 68.50 -17.33%
EPS -14.43 -8.79 -8.72 -9.72 -8.84 -9.18 3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.0903 -0.05 0.3463 0.462 0.6324 0.7202 0.7583 -
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.07 0.09 0.06 0.13 0.17 0.42 0.80 -
P/RPS 0.32 0.39 0.22 0.60 0.69 1.12 1.17 -19.42%
P/EPS -0.49 -1.02 -0.69 -1.34 -1.92 -4.58 20.69 -
EY -206.10 -97.63 -145.36 -74.44 -52.00 -21.84 4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.17 0.28 0.27 0.58 1.06 -
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 26/09/14 30/09/13 28/09/12 30/09/11 29/09/10 30/09/09 24/09/08 -
Price 0.07 0.115 0.05 0.12 0.17 0.41 0.83 -
P/RPS 0.32 0.50 0.19 0.55 0.69 1.10 1.21 -19.87%
P/EPS -0.49 -1.31 -0.57 -1.24 -1.92 -4.47 21.47 -
EY -206.10 -76.41 -174.43 -80.64 -52.00 -22.37 4.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.14 0.26 0.27 0.57 1.10 -

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