[OCTAGON] YoY Cumulative Quarter Result on 31-Jan-2006 [#1]

Announcement Date
22-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jan-2006 [#1]
Profit Trend
QoQ- -82.15%
YoY- -0.67%
View:
Show?
Cumulative Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 19,124 22,382 17,556 15,594 13,055 11,800 11,512 8.81%
PBT -2,758 4,782 3,088 3,355 3,352 3,240 3,204 -
Tax -316 -1,491 -982 -1,104 -973 -984 -1,010 -17.59%
NP -3,074 3,291 2,106 2,251 2,379 2,256 2,194 -
-
NP to SH -3,074 3,291 2,106 2,363 2,379 2,256 2,194 -
-
Tax Rate - 31.18% 31.80% 32.91% 29.03% 30.37% 31.52% -
Total Cost 22,198 19,091 15,450 13,343 10,676 9,544 9,318 15.55%
-
Net Worth 128,423 130,771 114,729 109,208 94,006 79,411 71,749 10.17%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 128,423 130,771 114,729 109,208 94,006 79,411 71,749 10.17%
NOSH 167,065 167,055 157,164 159,662 65,900 60,160 59,297 18.82%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin -16.07% 14.70% 12.00% 14.44% 18.22% 19.12% 19.06% -
ROE -2.39% 2.52% 1.84% 2.16% 2.53% 2.84% 3.06% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 11.45 13.40 11.17 9.77 19.81 19.61 19.41 -8.41%
EPS -1.84 1.97 1.34 1.48 3.61 3.75 3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7687 0.7828 0.73 0.684 1.4265 1.32 1.21 -7.27%
Adjusted Per Share Value based on latest NOSH - 159,662
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 11.47 13.42 10.53 9.35 7.83 7.08 6.90 8.83%
EPS -1.84 1.97 1.26 1.42 1.43 1.35 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7702 0.7843 0.6881 0.655 0.5638 0.4763 0.4303 10.17%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.63 1.00 1.01 0.89 1.90 2.43 0.89 -
P/RPS 5.50 7.46 9.04 9.11 9.59 12.39 4.58 3.09%
P/EPS -34.24 50.76 75.37 60.14 52.63 64.80 24.05 -
EY -2.92 1.97 1.33 1.66 1.90 1.54 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.28 1.38 1.30 1.33 1.84 0.74 1.72%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 26/03/09 24/03/08 30/03/07 22/03/06 29/03/05 25/03/04 28/04/03 -
Price 0.39 0.85 0.94 0.95 1.82 2.85 0.90 -
P/RPS 3.41 6.34 8.42 9.73 9.19 14.53 4.64 -4.99%
P/EPS -21.20 43.15 70.15 64.19 50.42 76.00 24.32 -
EY -4.72 2.32 1.43 1.56 1.98 1.32 4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.09 1.29 1.39 1.28 2.16 0.74 -6.01%

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