[OCTAGON] YoY TTM Result on 31-Jul-2006 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- -6.33%
YoY- 0.9%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 68,252 120,842 79,757 80,460 67,804 56,853 51,117 4.93%
PBT 1,849 17,489 11,059 17,974 17,604 16,725 14,292 -28.86%
Tax -8,931 -4,812 -3,727 -5,693 -5,322 -4,836 -4,190 13.43%
NP -7,082 12,677 7,332 12,281 12,282 11,889 10,102 -
-
NP to SH -7,082 12,677 7,332 12,393 12,282 11,889 10,102 -
-
Tax Rate 483.02% 27.51% 33.70% 31.67% 30.23% 28.91% 29.32% -
Total Cost 75,334 108,165 72,425 68,179 55,522 44,964 41,015 10.65%
-
Net Worth 119,945 127,113 114,467 111,342 82,634 93,134 76,750 7.71%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - 6,638 6,286 2,055 8,095 7,502 8,413 -
Div Payout % - 52.37% 85.74% 16.59% 65.91% 63.10% 83.29% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 119,945 127,113 114,467 111,342 82,634 93,134 76,750 7.71%
NOSH 166,568 167,894 158,017 157,597 164,774 61,438 59,961 18.54%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin -10.38% 10.49% 9.19% 15.26% 18.11% 20.91% 19.76% -
ROE -5.90% 9.97% 6.41% 11.13% 14.86% 12.77% 13.16% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 40.98 71.97 50.47 51.05 41.15 92.54 85.25 -11.48%
EPS -4.25 7.55 4.64 7.86 7.45 19.35 16.85 -
DPS 0.00 4.00 4.00 1.30 4.91 12.21 14.00 -
NAPS 0.7201 0.7571 0.7244 0.7065 0.5015 1.5159 1.28 -9.13%
Adjusted Per Share Value based on latest NOSH - 157,597
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 40.93 72.47 47.83 48.25 40.66 34.10 30.66 4.92%
EPS -4.25 7.60 4.40 7.43 7.37 7.13 6.06 -
DPS 0.00 3.98 3.77 1.23 4.86 4.50 5.05 -
NAPS 0.7194 0.7623 0.6865 0.6678 0.4956 0.5586 0.4603 7.71%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.42 0.80 1.22 0.92 3.14 2.45 1.21 -
P/RPS 1.03 1.11 2.42 1.80 7.63 2.65 1.42 -5.20%
P/EPS -9.88 10.60 26.29 11.70 42.13 12.66 7.18 -
EY -10.12 9.44 3.80 8.55 2.37 7.90 13.92 -
DY 0.00 5.00 3.28 1.42 1.56 4.98 11.57 -
P/NAPS 0.58 1.06 1.68 1.30 6.26 1.62 0.95 -7.88%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 30/09/09 24/09/08 25/09/07 28/09/06 19/09/05 27/09/04 23/09/03 -
Price 0.41 0.83 1.14 0.83 1.02 2.13 1.43 -
P/RPS 1.00 1.15 2.26 1.63 2.48 2.30 1.68 -8.27%
P/EPS -9.64 10.99 24.57 10.55 13.68 11.01 8.49 -
EY -10.37 9.10 4.07 9.47 7.31 9.08 11.78 -
DY 0.00 4.82 3.51 1.57 4.82 5.73 9.79 -
P/NAPS 0.57 1.10 1.57 1.17 2.03 1.41 1.12 -10.63%

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