[OCTAGON] YoY TTM Result on 31-Jul-2014 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
26-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jul-2014 [#3]
Profit Trend
QoQ- -2.45%
YoY- -168.71%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 36,276 38,745 45,703 36,840 82,665 68,252 120,842 -18.16%
PBT -210,832 -75,465 -15,579 -27,494 -12,799 1,849 17,489 -
Tax -340 -725 -1,396 -1,122 -1,966 -8,931 -4,812 -35.68%
NP -211,172 -76,190 -16,975 -28,616 -14,765 -7,082 12,677 -
-
NP to SH -173,915 -64,721 -16,580 -29,222 -14,765 -7,082 12,677 -
-
Tax Rate - - - - - 483.02% 27.51% -
Total Cost 247,448 114,935 62,678 65,456 97,430 75,334 108,165 14.78%
-
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 - - - - - - 6,638 -
Div Payout % - - - - - - 52.37% -
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 -582.13% -196.64% -37.14% -77.68% -17.86% -10.38% 10.49% -
ROE 0.00% 0.00% -28.78% -37.47% -14.00% -5.90% 9.97% -
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 21.73 23.14 27.46 21.73 49.56 40.98 71.97 -18.08%
EPS -104.18 -38.65 -9.96 -17.24 -8.85 -4.25 7.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS -1.09 -0.05 0.3462 0.46 0.6324 0.7201 0.7571 -
Adjusted Per Share Value based on latest NOSH - 166,942
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 21.76 23.24 27.41 22.09 49.58 40.93 72.47 -18.16%
EPS -104.30 -38.82 -9.94 -17.53 -8.86 -4.25 7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.98 -
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 0.32 0.39 0.22 0.60 0.34 1.03 1.11 -18.71%
P/EPS -0.07 -0.23 -0.60 -0.75 -1.92 -9.88 10.60 -
EY -1,488.24 -429.44 -166.05 -132.59 -52.07 -10.12 9.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
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 - 29/09/10 30/09/09 24/09/08 -
Price 0.07 0.115 0.05 0.00 0.17 0.41 0.83 -
P/RPS 0.32 0.50 0.18 0.00 0.34 1.00 1.15 -19.19%
P/EPS -0.07 -0.30 -0.50 0.00 -1.92 -9.64 10.99 -
EY -1,488.24 -336.08 -199.26 0.00 -52.07 -10.37 9.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.82 -
P/NAPS 0.00 0.00 0.14 0.00 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