[OCTAGON] YoY TTM Result on 31-Jan-2007 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jan-2007 [#1]
Profit Trend
QoQ- -2.5%
YoY- -24.32%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 90,027 103,852 100,315 77,069 77,576 59,629 52,673 9.33%
PBT -5,705 5,065 19,079 14,068 18,822 17,166 15,948 -
Tax -9,767 -2,195 -5,054 -4,063 -5,713 -5,122 -4,728 12.84%
NP -15,472 2,870 14,025 10,005 13,109 12,044 11,220 -
-
NP to SH -15,472 2,870 14,025 10,005 13,221 12,044 11,220 -
-
Tax Rate - 43.34% 26.49% 28.88% 30.35% 29.84% 29.65% -
Total Cost 105,499 100,982 86,290 67,064 64,467 47,585 41,453 16.82%
-
Net Worth 113,105 128,423 130,771 114,729 109,208 94,006 79,411 6.06%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - 6,638 6,286 8,649 7,508 7,495 -
Div Payout % - - 47.34% 62.83% 65.42% 62.34% 66.81% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 113,105 128,423 130,771 114,729 109,208 94,006 79,411 6.06%
NOSH 166,700 167,065 167,055 157,164 159,662 65,900 60,160 18.49%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin -17.19% 2.76% 13.98% 12.98% 16.90% 20.20% 21.30% -
ROE -13.68% 2.23% 10.72% 8.72% 12.11% 12.81% 14.13% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 54.01 62.16 60.05 49.04 48.59 90.48 87.55 -7.72%
EPS -9.28 1.72 8.40 6.37 8.28 18.28 18.65 -
DPS 0.00 0.00 3.97 4.00 5.42 11.39 12.50 -
NAPS 0.6785 0.7687 0.7828 0.73 0.684 1.4265 1.32 -10.48%
Adjusted Per Share Value based on latest NOSH - 157,164
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 53.99 62.28 60.16 46.22 46.53 35.76 31.59 9.33%
EPS -9.28 1.72 8.41 6.00 7.93 7.22 6.73 -
DPS 0.00 0.00 3.98 3.77 5.19 4.50 4.50 -
NAPS 0.6783 0.7702 0.7843 0.6881 0.655 0.5638 0.4763 6.06%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.28 0.63 1.00 1.01 0.89 1.90 2.43 -
P/RPS 0.52 1.01 1.67 2.06 1.83 2.10 2.78 -24.35%
P/EPS -3.02 36.67 11.91 15.87 10.75 10.40 13.03 -
EY -33.15 2.73 8.40 6.30 9.30 9.62 7.68 -
DY 0.00 0.00 3.97 3.96 6.09 6.00 5.14 -
P/NAPS 0.41 0.82 1.28 1.38 1.30 1.33 1.84 -22.11%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 26/03/10 26/03/09 24/03/08 30/03/07 22/03/06 29/03/05 25/03/04 -
Price 0.22 0.39 0.85 0.94 0.95 1.82 2.85 -
P/RPS 0.41 0.63 1.42 1.92 1.96 2.01 3.26 -29.19%
P/EPS -2.37 22.70 10.12 14.77 11.47 9.96 15.28 -
EY -42.19 4.40 9.88 6.77 8.72 10.04 6.54 -
DY 0.00 0.00 4.68 4.26 5.70 6.26 4.39 -
P/NAPS 0.32 0.51 1.09 1.29 1.39 1.28 2.16 -27.23%

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