[OCTAGON] YoY Annualized Quarter Result on 31-Oct-2009 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
31-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- 0.57%
YoY- -264.74%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 39,493 40,280 40,280 98,775 107,119 95,522 75,107 -12.05%
PBT -15,746 -26,097 -26,049 -13,090 8,828 17,233 14,335 -
Tax -1,141 -1,766 -1,997 -2,122 406 -4,503 -4,073 -22.45%
NP -16,887 -27,863 -28,046 -15,212 9,234 12,730 10,262 -
-
NP to SH -16,761 -28,123 -28,046 -15,212 9,234 12,730 10,262 -
-
Tax Rate - - - - -4.60% 26.13% 28.41% -
Total Cost 56,380 68,143 68,326 113,987 97,885 82,792 64,845 -2.75%
-
Net Worth 71,713 88,405 89,040 116,447 131,354 122,235 113,673 -8.79%
Dividend
31/10/11 31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - 6,388 6,334 -
Div Payout % - - - - - 50.18% 61.73% -
Equity
31/10/11 31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 71,713 88,405 89,040 116,447 131,354 122,235 113,673 -8.79%
NOSH 166,776 166,803 166,741 166,805 166,714 159,701 158,364 1.03%
Ratio Analysis
31/10/11 31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -42.76% -69.17% -69.63% -15.40% 8.62% 13.33% 13.66% -
ROE -23.37% -31.81% -31.50% -13.06% 7.03% 10.41% 9.03% -
Per Share
31/10/11 31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 23.68 24.15 24.16 59.22 64.25 59.81 47.43 -12.96%
EPS -10.05 -16.86 -16.82 -9.12 5.54 7.97 6.48 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 0.43 0.53 0.534 0.6981 0.7879 0.7654 0.7178 -9.73%
Adjusted Per Share Value based on latest NOSH - 166,905
31/10/11 31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 23.69 24.16 24.16 59.24 64.24 57.29 45.04 -12.05%
EPS -10.05 -16.87 -16.82 -9.12 5.54 7.63 6.15 -
DPS 0.00 0.00 0.00 0.00 0.00 3.83 3.80 -
NAPS 0.4301 0.5302 0.534 0.6984 0.7878 0.7331 0.6817 -8.79%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/11 29/10/10 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.16 0.19 0.19 0.35 0.73 1.15 0.82 -
P/RPS 0.68 0.79 0.79 0.59 1.14 1.92 1.73 -17.02%
P/EPS -1.59 -1.13 -1.13 -3.84 13.18 14.43 12.65 -
EY -62.81 -88.74 -88.53 -26.06 7.59 6.93 7.90 -
DY 0.00 0.00 0.00 0.00 0.00 3.48 4.88 -
P/NAPS 0.37 0.36 0.36 0.50 0.93 1.50 1.14 -20.14%
Price Multiplier on Announcement Date
31/10/11 31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 30/12/11 - 30/12/10 31/12/09 30/12/08 19/12/07 27/12/06 -
Price 0.14 0.00 0.17 0.26 0.76 1.04 0.79 -
P/RPS 0.59 0.00 0.70 0.44 1.18 1.74 1.67 -18.77%
P/EPS -1.39 0.00 -1.01 -2.85 13.72 13.05 12.19 -
EY -71.79 0.00 -98.94 -35.08 7.29 7.66 8.20 -
DY 0.00 0.00 0.00 0.00 0.00 3.85 5.06 -
P/NAPS 0.33 0.00 0.32 0.37 0.96 1.36 1.10 -21.38%

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