[OCTAGON] YoY Quarter Result on 31-Oct-2007 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- 327.39%
YoY- 236.8%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Quarter Result
30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 9,591 51,976 21,453 35,185 19,453 24,806 17,573 -9.59%
PBT -16,327 -3,077 4,269 9,153 2,827 6,466 5,251 -
Tax -665 -661 123 -1,319 -501 -2,009 -1,749 -14.88%
NP -16,992 -3,738 4,392 7,834 2,326 4,457 3,502 -
-
NP to SH -16,992 -3,738 4,392 7,834 2,326 4,457 3,502 -
-
Tax Rate - - -2.88% 14.41% 17.72% 31.07% 33.31% -
Total Cost 26,583 55,714 17,061 27,351 17,127 20,349 14,071 11.18%
-
Net Worth 89,045 116,516 131,729 123,551 112,811 87,955 86,228 0.53%
Dividend
30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - 6,638 6,286 2,055 1,501 -
Div Payout % - - - 84.75% 270.27% 46.13% 42.88% -
Equity
30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 89,045 116,516 131,729 123,551 112,811 87,955 86,228 0.53%
NOSH 166,751 166,905 167,063 165,974 157,162 164,464 60,068 18.55%
Ratio Analysis
30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin -177.17% -7.19% 20.47% 22.27% 11.96% 17.97% 19.93% -
ROE -19.08% -3.21% 3.33% 6.34% 2.06% 5.07% 4.06% -
Per Share
30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 5.75 31.14 12.84 21.20 12.38 15.08 29.25 -23.74%
EPS -10.19 -2.24 2.63 4.72 1.48 2.71 5.83 -
DPS 0.00 0.00 0.00 4.00 4.00 1.25 2.50 -
NAPS 0.534 0.6981 0.7885 0.7444 0.7178 0.5348 1.4355 -15.19%
Adjusted Per Share Value based on latest NOSH - 165,974
30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 5.75 31.17 12.87 21.10 11.67 14.88 10.54 -9.60%
EPS -10.19 -2.24 2.63 4.70 1.39 2.67 2.10 -
DPS 0.00 0.00 0.00 3.98 3.77 1.23 0.90 -
NAPS 0.534 0.6988 0.79 0.741 0.6766 0.5275 0.5171 0.53%
Price Multiplier on Financial Quarter End Date
30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.19 0.35 0.73 1.15 0.82 0.81 2.10 -
P/RPS 3.30 1.12 5.68 5.42 6.62 5.37 7.18 -12.15%
P/EPS -1.86 -15.63 27.77 24.36 55.41 29.89 36.02 -
EY -53.63 -6.40 3.60 4.10 1.80 3.35 2.78 -
DY 0.00 0.00 0.00 3.48 4.88 1.54 1.19 -
P/NAPS 0.36 0.50 0.93 1.54 1.14 1.51 1.46 -20.81%
Price Multiplier on Announcement Date
30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/12/10 31/12/09 30/12/08 19/12/07 27/12/06 22/12/05 31/12/04 -
Price 0.17 0.26 0.76 1.04 0.79 0.74 1.87 -
P/RPS 2.96 0.83 5.92 4.91 6.38 4.91 6.39 -12.03%
P/EPS -1.67 -11.61 28.91 22.03 53.38 27.31 32.08 -
EY -59.94 -8.61 3.46 4.54 1.87 3.66 3.12 -
DY 0.00 0.00 0.00 3.85 5.06 1.69 1.34 -
P/NAPS 0.32 0.37 0.96 1.40 1.10 1.38 1.30 -20.83%

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