[OCTAGON] YoY Cumulative Quarter Result on 31-Jul-2010 [#3]

Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Oct-2010
Quarter
31-Jul-2010 [#3]
Profit Trend
QoQ- -75.27%
YoY- 3.66%
View:
Show?
Cumulative Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 28,866 33,459 27,249 30,689 46,799 85,657 60,304 -11.54%
PBT -18,862 -10,765 -11,119 -9,722 -10,034 8,336 8,232 -
Tax -413 -973 -720 -1,332 -1,440 -3,493 -3,226 -28.98%
NP -19,275 -11,738 -11,839 -11,054 -11,474 4,843 5,006 -
-
NP to SH -10,998 -10,910 -12,153 -11,054 -11,474 4,843 5,006 -
-
Tax Rate - - - - - 41.90% 39.19% -
Total Cost 48,141 45,197 39,088 41,743 58,273 80,814 55,298 -2.28%
-
Net Worth -8,344 57,742 77,026 105,438 120,093 126,435 114,757 -
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth -8,344 57,742 77,026 105,438 120,093 126,435 114,757 -
NOSH 166,889 166,788 167,448 166,726 166,773 166,999 158,417 0.87%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin -66.77% -35.08% -43.45% -36.02% -24.52% 5.65% 8.30% -
ROE 0.00% -18.89% -15.78% -10.48% -9.55% 3.83% 4.36% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 17.30 20.06 16.27 18.41 28.06 51.29 38.07 -12.30%
EPS -6.59 -6.54 -7.29 -6.63 -6.88 2.90 3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.05 0.3462 0.46 0.6324 0.7201 0.7571 0.7244 -
Adjusted Per Share Value based on latest NOSH - 166,784
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 17.31 20.07 16.34 18.41 28.07 51.37 36.17 -11.54%
EPS -6.60 -6.54 -7.29 -6.63 -6.88 2.90 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.05 0.3463 0.462 0.6324 0.7202 0.7583 0.6882 -
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.09 0.06 0.13 0.17 0.42 0.80 1.22 -
P/RPS 0.52 0.30 0.80 0.92 1.50 1.56 3.20 -26.10%
P/EPS -1.37 -0.92 -1.79 -2.56 -6.10 27.59 38.61 -
EY -73.22 -109.02 -55.83 -39.00 -16.38 3.63 2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.17 0.28 0.27 0.58 1.06 1.68 -
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 30/09/13 28/09/12 30/09/11 29/09/10 30/09/09 24/09/08 25/09/07 -
Price 0.115 0.05 0.12 0.17 0.41 0.83 1.14 -
P/RPS 0.66 0.25 0.74 0.92 1.46 1.62 2.99 -22.24%
P/EPS -1.75 -0.76 -1.65 -2.56 -5.96 28.62 36.08 -
EY -57.30 -130.82 -60.48 -39.00 -16.78 3.49 2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.14 0.26 0.27 0.57 1.10 1.57 -

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