[OCTAGON] YoY Cumulative Quarter Result on 31-Jul-2009 [#3]

Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- -64.86%
YoY- -336.92%
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 33,459 27,249 30,689 46,799 85,657 60,304 55,654 -8.12%
PBT -10,765 -11,119 -9,722 -10,034 8,336 8,232 11,508 -
Tax -973 -720 -1,332 -1,440 -3,493 -3,226 -3,572 -19.47%
NP -11,738 -11,839 -11,054 -11,474 4,843 5,006 7,936 -
-
NP to SH -10,910 -12,153 -11,054 -11,474 4,843 5,006 7,936 -
-
Tax Rate - - - - 41.90% 39.19% 31.04% -
Total Cost 45,197 39,088 41,743 58,273 80,814 55,298 47,718 -0.89%
-
Net Worth 57,742 77,026 105,438 120,093 126,435 114,757 111,911 -10.43%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 57,742 77,026 105,438 120,093 126,435 114,757 111,911 -10.43%
NOSH 166,788 167,448 166,726 166,773 166,999 158,417 158,403 0.86%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin -35.08% -43.45% -36.02% -24.52% 5.65% 8.30% 14.26% -
ROE -18.89% -15.78% -10.48% -9.55% 3.83% 4.36% 7.09% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 20.06 16.27 18.41 28.06 51.29 38.07 35.13 -8.90%
EPS -6.54 -7.29 -6.63 -6.88 2.90 3.16 5.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3462 0.46 0.6324 0.7201 0.7571 0.7244 0.7065 -11.19%
Adjusted Per Share Value based on latest NOSH - 166,568
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 20.07 16.34 18.41 28.07 51.37 36.17 33.38 -8.12%
EPS -6.54 -7.29 -6.63 -6.88 2.90 3.00 4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3463 0.462 0.6324 0.7202 0.7583 0.6882 0.6712 -10.43%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.06 0.13 0.17 0.42 0.80 1.22 0.92 -
P/RPS 0.30 0.80 0.92 1.50 1.56 3.20 2.62 -30.29%
P/EPS -0.92 -1.79 -2.56 -6.10 27.59 38.61 18.36 -
EY -109.02 -55.83 -39.00 -16.38 3.63 2.59 5.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.28 0.27 0.58 1.06 1.68 1.30 -28.73%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 30/09/11 29/09/10 30/09/09 24/09/08 25/09/07 28/09/06 -
Price 0.05 0.12 0.17 0.41 0.83 1.14 0.83 -
P/RPS 0.25 0.74 0.92 1.46 1.62 2.99 2.36 -31.18%
P/EPS -0.76 -1.65 -2.56 -5.96 28.62 36.08 16.57 -
EY -130.82 -60.48 -39.00 -16.78 3.49 2.77 6.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.26 0.27 0.57 1.10 1.57 1.17 -29.77%

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