[OCTAGON] YoY Quarter Result on 30-Apr-2006 [#2]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
26-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- 16.46%
YoY- 0.33%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 14,180 34,509 20,379 19,358 15,035 13,602 12,020 2.79%
PBT -3,469 3,947 2,224 4,167 3,859 3,949 3,371 -
Tax -417 -1,438 -1,157 -1,415 -1,116 -1,288 -989 -13.39%
NP -3,886 2,509 1,067 2,752 2,743 2,661 2,382 -
-
NP to SH -3,886 2,509 1,067 2,752 2,743 2,661 2,382 -
-
Tax Rate - 36.43% 52.02% 33.96% 28.92% 32.62% 29.34% -
Total Cost 18,066 32,000 19,312 16,606 12,292 10,941 9,638 11.02%
-
Net Worth 124,418 132,625 111,438 110,934 95,609 82,370 75,599 8.64%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div - - - - 6,593 6,006 5,999 -
Div Payout % - - - - 240.38% 225.73% 251.89% -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 124,418 132,625 111,438 110,934 95,609 82,370 75,599 8.64%
NOSH 166,781 167,266 156,911 158,160 65,937 60,067 59,999 18.55%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin -27.40% 7.27% 5.24% 14.22% 18.24% 19.56% 19.82% -
ROE -3.12% 1.89% 0.96% 2.48% 2.87% 3.23% 3.15% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 8.50 20.63 12.99 12.24 22.80 22.64 20.03 -13.30%
EPS -2.33 1.50 0.68 1.74 4.16 4.43 3.97 -
DPS 0.00 0.00 0.00 0.00 10.00 10.00 10.00 -
NAPS 0.746 0.7929 0.7102 0.7014 1.45 1.3713 1.26 -8.35%
Adjusted Per Share Value based on latest NOSH - 158,160
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 8.50 20.70 12.22 11.61 9.02 8.16 7.21 2.77%
EPS -2.33 1.50 0.64 1.65 1.65 1.60 1.43 -
DPS 0.00 0.00 0.00 0.00 3.95 3.60 3.60 -
NAPS 0.7462 0.7954 0.6683 0.6653 0.5734 0.494 0.4534 8.64%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.37 0.91 0.93 0.94 1.78 2.62 0.88 -
P/RPS 4.35 4.41 7.16 7.68 7.81 11.57 4.39 -0.15%
P/EPS -15.88 60.67 136.76 54.02 42.79 59.14 22.17 -
EY -6.30 1.65 0.73 1.85 2.34 1.69 4.51 -
DY 0.00 0.00 0.00 0.00 5.62 3.82 11.36 -
P/NAPS 0.50 1.15 1.31 1.34 1.23 1.91 0.70 -5.44%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 29/06/09 27/06/08 28/06/07 26/06/06 08/06/05 24/06/04 24/06/03 -
Price 0.43 0.86 0.94 0.90 1.52 2.60 1.00 -
P/RPS 5.06 4.17 7.24 7.35 6.67 11.48 4.99 0.23%
P/EPS -18.45 57.33 138.24 51.72 36.54 58.69 25.19 -
EY -5.42 1.74 0.72 1.93 2.74 1.70 3.97 -
DY 0.00 0.00 0.00 0.00 6.58 3.85 10.00 -
P/NAPS 0.58 1.08 1.32 1.28 1.05 1.90 0.79 -5.01%

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