[OCTAGON] YoY Quarter Result on 31-Jul-2008 [#3]

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Quarter Result
Revenue	9,851	10,352	13,495	28,766	22,369	20,702	22,141	-12.62%
YoY %	-4.84%	-23.29%	-53.09%	28.60%	8.05%	-6.50%	-	-
Horiz. %	44.49%	46.75%	60.95%	129.92%	101.03%	93.50%	100.00%	-
PBT	-2,786	-4,209	3,807	-393	2,920	3,986	5,142	-
YoY %	33.81%	-210.56%	1,068.70%	-113.46%	-26.74%	-22.48%	-	-
Horiz. %	-54.18%	-81.86%	74.04%	-7.64%	56.79%	77.52%	100.00%	-
Tax	-304	-511	-8,321	-564	-1,087	-1,165	-1,484	-23.21%
YoY %	40.51%	93.86%	-1,375.35%	48.11%	6.70%	21.50%	-	-
Horiz. %	20.49%	34.43%	560.71%	38.01%	73.25%	78.50%	100.00%	-
NP	-3,090	-4,720	-4,514	-957	1,833	2,821	3,658	-
YoY %	34.53%	-4.56%	-371.68%	-152.21%	-35.02%	-22.88%	-	-
Horiz. %	-84.47%	-129.03%	-123.40%	-26.16%	50.11%	77.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,244	-4,720	-4,514	-957	1,833	2,821	3,658	-
YoY %	31.27%	-4.56%	-371.68%	-152.21%	-35.02%	-22.88%	-	-
Horiz. %	-88.68%	-129.03%	-123.40%	-26.16%	50.11%	77.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	218.57%	-	37.23%	29.23%	28.86%	-
YoY %	-	-	0.00%	-	27.37%	1.28%	-	-
Horiz. %	-	-	757.35%	-	129.00%	101.28%	100.00%	-
Total Cost	12,941	15,072	18,009	29,723	20,536	17,881	18,483	-5.76%
YoY %	-14.14%	-16.31%	-39.41%	44.74%	14.85%	-3.26%	-	-
Horiz. %	70.02%	81.55%	97.44%	160.81%	111.11%	96.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,987	105,474	119,945	127,113	114,467	111,342	82,634	-0.95%
YoY %	-26.06%	-12.06%	-5.64%	11.05%	2.81%	34.74%	-	-
Horiz. %	94.38%	127.64%	145.15%	153.83%	138.52%	134.74%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Equity
Net Worth	77,987	105,474	119,945	127,113	114,467	111,342	82,634	-0.95%
YoY %	-26.06%	-12.06%	-5.64%	11.05%	2.81%	34.74%	-	-
Horiz. %	94.38%	127.64%	145.15%	153.83%	138.52%	134.74%	100.00%	-
NOSH	169,538	166,784	166,568	167,894	158,017	157,597	164,774	0.47%
YoY %	1.65%	0.13%	-0.79%	6.25%	0.27%	-4.36%	-	-
Horiz. %	102.89%	101.22%	101.09%	101.89%	95.90%	95.64%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Ratio Analysis
NP Margin	-31.37%	-45.60%	-33.45%	-3.33%	8.19%	13.63%	16.52%	-
YoY %	31.21%	-36.32%	-904.50%	-140.66%	-39.91%	-17.49%	-	-
Horiz. %	-189.89%	-276.03%	-202.48%	-20.16%	49.58%	82.51%	100.00%	-
ROE	-4.16%	-4.48%	-3.76%	-0.75%	1.60%	2.53%	4.43%	-
YoY %	7.14%	-19.15%	-401.33%	-146.88%	-36.76%	-42.89%	-	-
Horiz. %	-93.91%	-101.13%	-84.88%	-16.93%	36.12%	57.11%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Per Share
RPS	5.81	6.21	8.10	17.13	14.16	13.14	13.44	-13.03%
YoY %	-6.44%	-23.33%	-52.71%	20.97%	7.76%	-2.23%	-	-
Horiz. %	43.23%	46.21%	60.27%	127.46%	105.36%	97.77%	100.00%	-
EPS	-1.94	-2.83	-2.71	-0.57	1.16	1.79	2.22	-
YoY %	31.45%	-4.43%	-375.44%	-149.14%	-35.20%	-19.37%	-	-
Horiz. %	-87.39%	-127.48%	-122.07%	-25.68%	52.25%	80.63%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.46	0.6324	0.7201	0.7571	0.7244	0.7065	0.5015	-1.42%
YoY %	-27.26%	-12.18%	-4.89%	4.51%	2.53%	40.88%	-	-
Horiz. %	91.72%	126.10%	143.59%	150.97%	144.45%	140.88%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 167,894
RPS	5.91	6.21	8.09	17.25	13.42	12.42	13.28	-12.61%
YoY %	-4.83%	-23.24%	-53.10%	28.54%	8.05%	-6.48%	-	-
Horiz. %	44.50%	46.76%	60.92%	129.89%	101.05%	93.52%	100.00%	-
EPS	-1.95	-2.83	-2.71	-0.57	1.10	1.69	2.19	-
YoY %	31.10%	-4.43%	-375.44%	-151.82%	-34.91%	-22.83%	-	-
Horiz. %	-89.04%	-129.22%	-123.74%	-26.03%	50.23%	77.17%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4677	0.6326	0.7194	0.7623	0.6865	0.6678	0.4956	-0.96%
YoY %	-26.07%	-12.07%	-5.63%	11.04%	2.80%	34.75%	-	-
Horiz. %	94.37%	127.64%	145.16%	153.81%	138.52%	134.75%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	-
Price	0.13	0.17	0.42	0.80	1.22	0.92	3.14	-
P/RPS	2.24	2.74	5.18	4.67	8.62	7.00	23.37	-32.33%
YoY %	-18.25%	-47.10%	10.92%	-45.82%	23.14%	-70.05%	-	-
Horiz. %	9.58%	11.72%	22.17%	19.98%	36.88%	29.95%	100.00%	-
P/EPS	-6.79	-6.01	-15.50	-140.35	105.17	51.40	141.44	-
YoY %	-12.98%	61.23%	88.96%	-233.45%	104.61%	-63.66%	-	-
Horiz. %	-4.80%	-4.25%	-10.96%	-99.23%	74.36%	36.34%	100.00%	-
EY	-14.72	-16.65	-6.45	-0.71	0.95	1.95	0.71	-
YoY %	11.59%	-158.14%	-808.45%	-174.74%	-51.28%	174.65%	-	-
Horiz. %	-2,073.24%	-2,345.07%	-908.45%	-100.00%	133.80%	274.65%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.28	0.27	0.58	1.06	1.68	1.30	6.26	-40.40%
YoY %	3.70%	-53.45%	-45.28%	-36.90%	29.23%	-79.23%	-	-
Horiz. %	4.47%	4.31%	9.27%	16.93%	26.84%	20.77%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	30/09/11	29/09/10	30/09/09	24/09/08	25/09/07	28/09/06	19/09/05	-
Price	0.12	0.17	0.41	0.83	1.14	0.83	1.02	-
P/RPS	2.07	2.74	5.06	4.84	8.05	6.32	7.59	-19.46%
YoY %	-24.45%	-45.85%	4.55%	-39.88%	27.37%	-16.73%	-	-
Horiz. %	27.27%	36.10%	66.67%	63.77%	106.06%	83.27%	100.00%	-
P/EPS	-6.27	-6.01	-15.13	-145.61	98.28	46.37	45.95	-
YoY %	-4.33%	60.28%	89.61%	-248.16%	111.95%	0.91%	-	-
Horiz. %	-13.65%	-13.08%	-32.93%	-316.89%	213.88%	100.91%	100.00%	-
EY	-15.95	-16.65	-6.61	-0.69	1.02	2.16	2.18	-
YoY %	4.20%	-151.89%	-857.97%	-167.65%	-52.78%	-0.92%	-	-
Horiz. %	-731.65%	-763.76%	-303.21%	-31.65%	46.79%	99.08%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.26	0.27	0.57	1.10	1.57	1.17	2.03	-28.99%
YoY %	-3.70%	-52.63%	-48.18%	-29.94%	34.19%	-42.36%	-	-
Horiz. %	12.81%	13.30%	28.08%	54.19%	77.34%	57.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos