[OCTAGON] YoY Cumulative Quarter Result on 31-Jul-2006 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- 55.15%
YoY- -9.61%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 46,799 85,657 60,304 55,654 50,231 40,801 36,333 4.30%
PBT -10,034 8,336 8,232 11,508 12,353 11,803 10,990 -
Tax -1,440 -3,493 -3,226 -3,572 -3,573 -3,384 -3,302 -12.90%
NP -11,474 4,843 5,006 7,936 8,780 8,419 7,688 -
-
NP to SH -11,474 4,843 5,006 7,936 8,780 8,419 7,688 -
-
Tax Rate - 41.90% 39.19% 31.04% 28.92% 28.67% 30.05% -
Total Cost 58,273 80,814 55,298 47,718 41,451 32,382 28,645 12.55%
-
Net Worth 120,093 126,435 114,757 111,911 82,611 92,280 76,819 7.72%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - 16,472 6,087 6,001 -
Div Payout % - - - - 187.62% 72.31% 78.06% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 120,093 126,435 114,757 111,911 82,611 92,280 76,819 7.72%
NOSH 166,773 166,999 158,417 158,403 164,727 60,874 60,015 18.55%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin -24.52% 5.65% 8.30% 14.26% 17.48% 20.63% 21.16% -
ROE -9.55% 3.83% 4.36% 7.09% 10.63% 9.12% 10.01% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 28.06 51.29 38.07 35.13 30.49 67.02 60.54 -12.01%
EPS -6.88 2.90 3.16 5.01 5.33 13.83 12.81 -
DPS 0.00 0.00 0.00 0.00 10.00 10.00 10.00 -
NAPS 0.7201 0.7571 0.7244 0.7065 0.5015 1.5159 1.28 -9.13%
Adjusted Per Share Value based on latest NOSH - 157,597
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 28.07 51.37 36.17 33.38 30.13 24.47 21.79 4.30%
EPS -6.88 2.90 3.00 4.76 5.27 5.05 4.61 -
DPS 0.00 0.00 0.00 0.00 9.88 3.65 3.60 -
NAPS 0.7202 0.7583 0.6882 0.6712 0.4954 0.5534 0.4607 7.72%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.42 0.80 1.22 0.92 3.14 2.45 1.21 -
P/RPS 1.50 1.56 3.20 2.62 10.30 3.66 2.00 -4.67%
P/EPS -6.10 27.59 38.61 18.36 58.91 17.72 9.45 -
EY -16.38 3.63 2.59 5.45 1.70 5.64 10.59 -
DY 0.00 0.00 0.00 0.00 3.18 4.08 8.26 -
P/NAPS 0.58 1.06 1.68 1.30 6.26 1.62 0.95 -7.88%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 30/09/09 24/09/08 25/09/07 28/09/06 19/09/05 27/09/04 23/09/03 -
Price 0.41 0.83 1.14 0.83 1.02 2.13 1.43 -
P/RPS 1.46 1.62 2.99 2.36 3.34 3.18 2.36 -7.68%
P/EPS -5.96 28.62 36.08 16.57 19.14 15.40 11.16 -
EY -16.78 3.49 2.77 6.04 5.23 6.49 8.96 -
DY 0.00 0.00 0.00 0.00 9.80 4.69 6.99 -
P/NAPS 0.57 1.10 1.57 1.17 2.03 1.41 1.12 -10.63%

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