[OCTAGON] YoY Annualized Quarter Result on 31-Oct-2005 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- 13.07%
YoY- 11.03%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 107,119 95,522 75,107 75,037 58,374 52,385 54,940 11.75%
PBT 8,828 17,233 14,335 18,819 17,054 15,912 15,343 -8.79%
Tax 406 -4,503 -4,073 -5,582 -5,132 -4,754 -4,403 -
NP 9,234 12,730 10,262 13,237 11,922 11,158 10,940 -2.78%
-
NP to SH 9,234 12,730 10,262 13,237 11,922 11,158 10,940 -2.78%
-
Tax Rate -4.60% 26.13% 28.41% 29.66% 30.09% 29.88% 28.70% -
Total Cost 97,885 82,792 64,845 61,800 46,452 41,227 44,000 14.24%
-
Net Worth 131,354 122,235 113,673 88,049 86,223 76,186 70,929 10.80%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - 6,388 6,334 18,521 7,765 7,498 4,808 -
Div Payout % - 50.18% 61.73% 139.93% 65.13% 67.20% 43.96% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 131,354 122,235 113,673 88,049 86,223 76,186 70,929 10.80%
NOSH 166,714 159,701 158,364 164,639 62,120 59,989 60,109 18.51%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 8.62% 13.33% 13.66% 17.64% 20.42% 21.30% 19.91% -
ROE 7.03% 10.41% 9.03% 15.03% 13.83% 14.65% 15.42% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 64.25 59.81 47.43 45.58 93.97 87.32 91.40 -5.70%
EPS 5.54 7.97 6.48 8.04 7.68 18.60 18.20 -17.96%
DPS 0.00 4.00 4.00 11.25 12.50 12.50 8.00 -
NAPS 0.7879 0.7654 0.7178 0.5348 1.388 1.27 1.18 -6.50%
Adjusted Per Share Value based on latest NOSH - 164,464
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 64.24 57.29 45.04 45.00 35.01 31.42 32.95 11.75%
EPS 5.54 7.63 6.15 7.94 7.15 6.69 6.56 -2.77%
DPS 0.00 3.83 3.80 11.11 4.66 4.50 2.88 -
NAPS 0.7878 0.7331 0.6817 0.5281 0.5171 0.4569 0.4254 10.80%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.73 1.15 0.82 0.81 2.10 1.98 0.88 -
P/RPS 1.14 1.92 1.73 1.78 2.23 2.27 0.96 2.90%
P/EPS 13.18 14.43 12.65 10.07 10.94 10.65 4.84 18.15%
EY 7.59 6.93 7.90 9.93 9.14 9.39 20.68 -15.37%
DY 0.00 3.48 4.88 13.89 5.95 6.31 9.09 -
P/NAPS 0.93 1.50 1.14 1.51 1.51 1.56 0.75 3.64%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 30/12/08 19/12/07 27/12/06 22/12/05 31/12/04 18/12/03 24/12/02 -
Price 0.76 1.04 0.79 0.74 1.87 2.34 0.90 -
P/RPS 1.18 1.74 1.67 1.62 1.99 2.68 0.98 3.14%
P/EPS 13.72 13.05 12.19 9.20 9.74 12.58 4.95 18.50%
EY 7.29 7.66 8.20 10.86 10.26 7.95 20.22 -15.62%
DY 0.00 3.85 5.06 15.20 6.68 5.34 8.89 -
P/NAPS 0.96 1.36 1.10 1.38 1.35 1.84 0.76 3.96%

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