[OCTAGON] YoY Annualized Quarter Result on 31-Oct-2008 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
30-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Oct-2008 [#4]
Profit Trend
QoQ- 43.0%
YoY- -27.46%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 40,280 40,280 98,775 107,119 95,522 75,107 75,037 -11.69%
PBT -26,097 -26,049 -13,090 8,828 17,233 14,335 18,819 -
Tax -1,766 -1,997 -2,122 406 -4,503 -4,073 -5,582 -20.54%
NP -27,863 -28,046 -15,212 9,234 12,730 10,262 13,237 -
-
NP to SH -28,123 -28,046 -15,212 9,234 12,730 10,262 13,237 -
-
Tax Rate - - - -4.60% 26.13% 28.41% 29.66% -
Total Cost 68,143 68,326 113,987 97,885 82,792 64,845 61,800 1.97%
-
Net Worth 88,405 89,040 116,447 131,354 122,235 113,673 88,049 0.08%
Dividend
31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - 6,388 6,334 18,521 -
Div Payout % - - - - 50.18% 61.73% 139.93% -
Equity
31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 88,405 89,040 116,447 131,354 122,235 113,673 88,049 0.08%
NOSH 166,803 166,741 166,805 166,714 159,701 158,364 164,639 0.26%
Ratio Analysis
31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin -69.17% -69.63% -15.40% 8.62% 13.33% 13.66% 17.64% -
ROE -31.81% -31.50% -13.06% 7.03% 10.41% 9.03% 15.03% -
Per Share
31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 24.15 24.16 59.22 64.25 59.81 47.43 45.58 -11.92%
EPS -16.86 -16.82 -9.12 5.54 7.97 6.48 8.04 -
DPS 0.00 0.00 0.00 0.00 4.00 4.00 11.25 -
NAPS 0.53 0.534 0.6981 0.7879 0.7654 0.7178 0.5348 -0.18%
Adjusted Per Share Value based on latest NOSH - 167,063
31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 24.16 24.16 59.24 64.24 57.29 45.04 45.00 -11.69%
EPS -16.87 -16.82 -9.12 5.54 7.63 6.15 7.94 -
DPS 0.00 0.00 0.00 0.00 3.83 3.80 11.11 -
NAPS 0.5302 0.534 0.6984 0.7878 0.7331 0.6817 0.5281 0.07%
Price Multiplier on Financial Quarter End Date
31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 29/10/10 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.19 0.19 0.35 0.73 1.15 0.82 0.81 -
P/RPS 0.79 0.79 0.59 1.14 1.92 1.73 1.78 -14.98%
P/EPS -1.13 -1.13 -3.84 13.18 14.43 12.65 10.07 -
EY -88.74 -88.53 -26.06 7.59 6.93 7.90 9.93 -
DY 0.00 0.00 0.00 0.00 3.48 4.88 13.89 -
P/NAPS 0.36 0.36 0.50 0.93 1.50 1.14 1.51 -24.91%
Price Multiplier on Announcement Date
31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date - 30/12/10 31/12/09 30/12/08 19/12/07 27/12/06 22/12/05 -
Price 0.00 0.17 0.26 0.76 1.04 0.79 0.74 -
P/RPS 0.00 0.70 0.44 1.18 1.74 1.67 1.62 -
P/EPS 0.00 -1.01 -2.85 13.72 13.05 12.19 9.20 -
EY 0.00 -98.94 -35.08 7.29 7.66 8.20 10.86 -
DY 0.00 0.00 0.00 0.00 3.85 5.06 15.20 -
P/NAPS 0.00 0.32 0.37 0.96 1.36 1.10 1.38 -

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