[OCTAGON] YoY Quarter Result on 31-Jan-2005 [#1]

Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jan-2005 [#1]
Profit Trend
QoQ- -32.07%
YoY- 5.45%
View:
Show?
Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 22,382 17,556 15,594 13,055 11,800 11,512 11,480 11.76%
PBT 4,782 3,088 3,355 3,352 3,240 3,204 3,205 6.89%
Tax -1,491 -982 -1,104 -973 -984 -1,010 -970 7.42%
NP 3,291 2,106 2,251 2,379 2,256 2,194 2,235 6.65%
-
NP to SH 3,291 2,106 2,363 2,379 2,256 2,194 2,235 6.65%
-
Tax Rate 31.18% 31.80% 32.91% 29.03% 30.37% 31.52% 30.27% -
Total Cost 19,091 15,450 13,343 10,676 9,544 9,318 9,245 12.83%
-
Net Worth 130,771 114,729 109,208 94,006 79,411 71,749 63,571 12.76%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 130,771 114,729 109,208 94,006 79,411 71,749 63,571 12.76%
NOSH 167,055 157,164 159,662 65,900 60,160 59,297 39,982 26.89%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 14.70% 12.00% 14.44% 18.22% 19.12% 19.06% 19.47% -
ROE 2.52% 1.84% 2.16% 2.53% 2.84% 3.06% 3.52% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 13.40 11.17 9.77 19.81 19.61 19.41 28.71 -11.92%
EPS 1.97 1.34 1.48 3.61 3.75 3.70 5.59 -15.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7828 0.73 0.684 1.4265 1.32 1.21 1.59 -11.13%
Adjusted Per Share Value based on latest NOSH - 65,900
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 13.42 10.53 9.35 7.83 7.08 6.90 6.88 11.77%
EPS 1.97 1.26 1.42 1.43 1.35 1.32 1.34 6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7843 0.6881 0.655 0.5638 0.4763 0.4303 0.3813 12.76%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 -
Price 1.00 1.01 0.89 1.90 2.43 0.89 1.36 -
P/RPS 7.46 9.04 9.11 9.59 12.39 4.58 4.74 7.84%
P/EPS 50.76 75.37 60.14 52.63 64.80 24.05 24.33 13.03%
EY 1.97 1.33 1.66 1.90 1.54 4.16 4.11 -11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.38 1.30 1.33 1.84 0.74 0.86 6.84%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 24/03/08 30/03/07 22/03/06 29/03/05 25/03/04 28/04/03 12/03/02 -
Price 0.85 0.94 0.95 1.82 2.85 0.90 1.36 -
P/RPS 6.34 8.42 9.73 9.19 14.53 4.64 4.74 4.96%
P/EPS 43.15 70.15 64.19 50.42 76.00 24.32 24.33 10.01%
EY 2.32 1.43 1.56 1.98 1.32 4.11 4.11 -9.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.29 1.39 1.28 2.16 0.74 0.86 4.02%

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