[OCTAGON] YoY Quarter Result on 30-Apr-2008 [#2]

Announcement Date
27-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
30-Apr-2008 [#2]
Profit Trend
QoQ- -23.76%
YoY- 135.15%
View:
Show?
Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 8,454 9,961 14,180 34,509 20,379 19,358 15,035 -9.14%
PBT -4,651 -2,547 -3,469 3,947 2,224 4,167 3,859 -
Tax -155 -426 -417 -1,438 -1,157 -1,415 -1,116 -28.02%
NP -4,806 -2,973 -3,886 2,509 1,067 2,752 2,743 -
-
NP to SH -4,993 -2,973 -3,886 2,509 1,067 2,752 2,743 -
-
Tax Rate - - - 36.43% 52.02% 33.96% 28.92% -
Total Cost 13,260 12,934 18,066 32,000 19,312 16,606 12,292 1.27%
-
Net Worth 80,026 110,116 124,418 132,625 111,438 110,934 95,609 -2.92%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div - - - - - - 6,593 -
Div Payout % - - - - - - 240.38% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 80,026 110,116 124,418 132,625 111,438 110,934 95,609 -2.92%
NOSH 166,722 166,666 166,781 167,266 156,911 158,160 65,937 16.71%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin -56.85% -29.85% -27.40% 7.27% 5.24% 14.22% 18.24% -
ROE -6.24% -2.70% -3.12% 1.89% 0.96% 2.48% 2.87% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 5.07 5.98 8.50 20.63 12.99 12.24 22.80 -22.15%
EPS -2.99 -1.80 -2.33 1.50 0.68 1.74 4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.48 0.6607 0.746 0.7929 0.7102 0.7014 1.45 -16.82%
Adjusted Per Share Value based on latest NOSH - 167,266
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 5.07 5.97 8.50 20.70 12.22 11.61 9.02 -9.15%
EPS -2.99 -1.78 -2.33 1.50 0.64 1.65 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.95 -
NAPS 0.4799 0.6604 0.7462 0.7954 0.6683 0.6653 0.5734 -2.92%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 0.14 0.21 0.37 0.91 0.93 0.94 1.78 -
P/RPS 2.76 3.51 4.35 4.41 7.16 7.68 7.81 -15.91%
P/EPS -4.67 -11.77 -15.88 60.67 136.76 54.02 42.79 -
EY -21.39 -8.49 -6.30 1.65 0.73 1.85 2.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.62 -
P/NAPS 0.29 0.32 0.50 1.15 1.31 1.34 1.23 -21.39%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 23/06/11 25/06/10 29/06/09 27/06/08 28/06/07 26/06/06 08/06/05 -
Price 0.13 0.17 0.43 0.86 0.94 0.90 1.52 -
P/RPS 2.56 2.84 5.06 4.17 7.24 7.35 6.67 -14.74%
P/EPS -4.34 -9.53 -18.45 57.33 138.24 51.72 36.54 -
EY -23.04 -10.49 -5.42 1.74 0.72 1.93 2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.58 -
P/NAPS 0.27 0.26 0.58 1.08 1.32 1.28 1.05 -20.24%

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