[OCTAGON] YoY Cumulative Quarter Result on 30-Apr-2007 [#2]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
30-Apr-2007 [#2]
Profit Trend
QoQ- 50.66%
YoY- -37.97%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 20,337 33,034 56,891 37,935 34,952 28,090 25,402 -3.63%
PBT -5,513 -6,227 8,729 5,312 7,522 7,211 7,189 -
Tax -794 -733 -2,929 -2,139 -2,407 -2,089 -2,272 -16.06%
NP -6,307 -6,960 5,800 3,173 5,115 5,122 4,917 -
-
NP to SH -6,307 -6,960 5,800 3,173 5,115 5,122 4,917 -
-
Tax Rate - - 33.55% 40.27% 32.00% 28.97% 31.60% -
Total Cost 26,644 39,994 51,091 34,762 29,837 22,968 20,485 4.47%
-
Net Worth 110,128 3,054,211 132,150 111,557 111,418 95,584 82,630 4.90%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - 6,592 6,025 -
Div Payout % - - - - - 128.70% 122.55% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 110,128 3,054,211 132,150 111,557 111,418 95,584 82,630 4.90%
NOSH 166,684 4,094,117 166,666 157,079 158,850 65,920 60,257 18.47%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin -31.01% -21.07% 10.19% 8.36% 14.63% 18.23% 19.36% -
ROE -5.73% -0.23% 4.39% 2.84% 4.59% 5.36% 5.95% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 12.20 0.81 34.13 24.15 22.00 42.61 42.16 -18.66%
EPS -2.80 -4.17 3.48 2.02 3.22 7.77 8.16 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 0.6607 0.746 0.7929 0.7102 0.7014 1.45 1.3713 -11.45%
Adjusted Per Share Value based on latest NOSH - 156,911
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 12.20 19.81 34.12 22.75 20.96 16.85 15.23 -3.62%
EPS -3.78 -4.17 3.48 1.90 3.07 3.07 2.95 -
DPS 0.00 0.00 0.00 0.00 0.00 3.95 3.61 -
NAPS 0.6605 18.3172 0.7926 0.6691 0.6682 0.5733 0.4956 4.90%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.21 0.37 0.91 0.93 0.94 1.78 2.62 -
P/RPS 1.72 45.86 2.67 3.85 4.27 4.18 6.22 -19.27%
P/EPS -5.55 -217.65 26.15 46.04 29.19 22.91 32.11 -
EY -18.02 -0.46 3.82 2.17 3.43 4.37 3.11 -
DY 0.00 0.00 0.00 0.00 0.00 5.62 3.82 -
P/NAPS 0.32 0.50 1.15 1.31 1.34 1.23 1.91 -25.74%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 25/06/10 29/06/09 27/06/08 28/06/07 26/06/06 08/06/05 24/06/04 -
Price 0.17 0.43 0.86 0.94 0.90 1.52 2.60 -
P/RPS 1.39 53.29 2.52 3.89 4.09 3.57 6.17 -21.98%
P/EPS -4.49 -252.94 24.71 46.53 27.95 19.56 31.86 -
EY -22.26 -0.40 4.05 2.15 3.58 5.11 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 6.58 3.85 -
P/NAPS 0.26 0.58 1.08 1.32 1.28 1.05 1.90 -28.20%

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