[OCTAGON] YoY Quarter Result on 31-Jul-2011 [#3]

Announcement Date
30-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jul-2011 [#3]
Profit Trend
QoQ- 35.03%
YoY- 31.27%
View:
Show?
Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 8,964 11,006 10,778 9,851 10,352 13,495 28,766 -17.65%
PBT -6,826 -4,017 -3,413 -2,786 -4,209 3,807 -393 60.89%
Tax -93 -155 -147 -304 -511 -8,321 -564 -25.93%
NP -6,919 -4,172 -3,560 -3,090 -4,720 -4,514 -957 39.03%
-
NP to SH -6,060 -1,909 -3,530 -3,244 -4,720 -4,514 -957 35.99%
-
Tax Rate - - - - - 218.57% - -
Total Cost 15,883 15,178 14,338 12,941 15,072 18,009 29,723 -9.91%
-
Net Worth -181,966 -8,372 57,614 77,987 105,474 119,945 127,113 -
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth -181,966 -8,372 57,614 77,987 105,474 119,945 127,113 -
NOSH 166,942 167,456 166,418 169,538 166,784 166,568 167,894 -0.09%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin -77.19% -37.91% -33.03% -31.37% -45.60% -33.45% -3.33% -
ROE 0.00% 0.00% -6.13% -4.16% -4.48% -3.76% -0.75% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 5.37 6.57 6.48 5.81 6.21 8.10 17.13 -17.57%
EPS -3.63 -1.14 -2.12 -1.94 -2.83 -2.71 -0.57 36.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.09 -0.05 0.3462 0.46 0.6324 0.7201 0.7571 -
Adjusted Per Share Value based on latest NOSH - 169,538
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 5.38 6.60 6.46 5.91 6.21 8.09 17.25 -17.64%
EPS -3.63 -1.14 -2.12 -1.95 -2.83 -2.71 -0.57 36.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.0913 -0.0502 0.3455 0.4677 0.6326 0.7194 0.7623 -
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.07 0.09 0.06 0.13 0.17 0.42 0.80 -
P/RPS 1.30 1.37 0.93 2.24 2.74 5.18 4.67 -19.18%
P/EPS -1.93 -7.89 -2.83 -6.79 -6.01 -15.50 -140.35 -51.03%
EY -51.86 -12.67 -35.35 -14.72 -16.65 -6.45 -0.71 104.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.17 0.28 0.27 0.58 1.06 -
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 26/09/14 30/09/13 28/09/12 30/09/11 29/09/10 30/09/09 24/09/08 -
Price 0.07 0.115 0.05 0.12 0.17 0.41 0.83 -
P/RPS 1.30 1.75 0.77 2.07 2.74 5.06 4.84 -19.66%
P/EPS -1.93 -10.09 -2.36 -6.27 -6.01 -15.13 -145.61 -51.33%
EY -51.86 -9.91 -42.42 -15.95 -16.65 -6.61 -0.69 105.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.14 0.26 0.27 0.57 1.10 -

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