[OCTAGON] YoY Quarter Result on 31-Oct-2010 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Oct-2010 [#4]
Profit Trend
QoQ- -0.45%
YoY- -356.63%
View:
Show?
Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 8,964 9,879 12,244 9,591 51,976 21,453 35,185 -20.36%
PBT -190,407 -56,603 -4,627 -16,375 -3,077 4,269 9,153 -
Tax -42 -312 -421 -402 -661 123 -1,319 -43.67%
NP -190,449 -56,915 -5,048 -16,777 -3,738 4,392 7,834 -
-
NP to SH -155,869 -53,723 -4,608 -17,069 -3,738 4,392 7,834 -
-
Tax Rate - - - - - -2.88% 14.41% -
Total Cost 199,413 66,794 17,292 26,368 55,714 17,061 27,351 39.20%
-
Net Worth -163,454 3,466 71,791 88,431 116,516 131,729 123,551 -
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - 6,638 -
Div Payout % - - - - - - 84.75% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth -163,454 3,466 71,791 88,431 116,516 131,729 123,551 -
NOSH 166,790 173,325 166,956 166,852 166,905 167,063 165,974 0.08%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin -2,124.60% -576.12% -41.23% -174.92% -7.19% 20.47% 22.27% -
ROE 0.00% -1,549.77% -6.42% -19.30% -3.21% 3.33% 6.34% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 5.37 5.70 7.33 5.75 31.14 12.84 21.20 -20.43%
EPS -93.45 -32.21 -2.76 -10.23 -2.24 2.63 4.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS -0.98 0.02 0.43 0.53 0.6981 0.7885 0.7444 -
Adjusted Per Share Value based on latest NOSH - 166,852
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 5.38 5.92 7.34 5.75 31.17 12.87 21.10 -20.35%
EPS -93.48 -32.22 -2.76 -10.24 -2.24 2.63 4.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.98 -
NAPS -0.9803 0.0208 0.4306 0.5304 0.6988 0.79 0.741 -
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.11 0.05 0.16 0.19 0.35 0.73 1.15 -
P/RPS 2.05 0.88 2.18 3.31 1.12 5.68 5.42 -14.94%
P/EPS -0.12 -0.16 -5.80 -1.86 -15.63 27.77 24.36 -
EY -849.56 -619.91 -17.25 -53.84 -6.40 3.60 4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.48 -
P/NAPS 0.00 2.50 0.37 0.36 0.50 0.93 1.54 -
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/12/13 28/12/12 30/12/11 - 31/12/09 30/12/08 19/12/07 -
Price 0.07 0.06 0.14 0.00 0.26 0.76 1.04 -
P/RPS 1.30 1.05 1.91 0.00 0.83 5.92 4.91 -19.85%
P/EPS -0.07 -0.19 -5.07 0.00 -11.61 28.91 22.03 -
EY -1,335.03 -516.59 -19.71 0.00 -8.61 3.46 4.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 0.00 3.00 0.33 0.00 0.37 0.96 1.40 -

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