[OCTAGON] YoY TTM Result on 31-Oct-2006 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Oct-2006 [#4]
Profit Trend
QoQ- -17.2%
YoY- -22.47%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 98,775 107,110 95,489 75,107 75,037 58,374 52,385 11.13%
PBT -5,497 12,605 17,385 14,335 18,819 17,054 15,912 -
Tax -9,715 -3,370 -4,545 -4,185 -5,582 -5,133 -4,754 12.63%
NP -15,212 9,235 12,840 10,150 13,237 11,921 11,158 -
-
NP to SH -15,212 9,235 12,840 10,262 13,237 11,921 11,158 -
-
Tax Rate - 26.74% 26.14% 29.19% 29.66% 30.10% 29.88% -
Total Cost 113,987 97,875 82,649 64,957 61,800 46,453 41,227 18.45%
-
Net Worth 116,516 131,729 123,551 112,811 87,955 86,228 75,981 7.37%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - 6,638 6,286 8,649 7,508 7,495 -
Div Payout % - - 51.71% 61.26% 65.34% 62.99% 67.18% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 116,516 131,729 123,551 112,811 87,955 86,228 75,981 7.37%
NOSH 166,905 167,063 165,974 157,162 164,464 60,068 59,827 18.62%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin -15.40% 8.62% 13.45% 13.51% 17.64% 20.42% 21.30% -
ROE -13.06% 7.01% 10.39% 9.10% 15.05% 13.82% 14.69% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 59.18 64.11 57.53 47.79 45.62 97.18 87.56 -6.31%
EPS -9.11 5.53 7.74 6.53 8.05 19.85 18.65 -
DPS 0.00 0.00 4.00 4.00 5.26 12.50 12.50 -
NAPS 0.6981 0.7885 0.7444 0.7178 0.5348 1.4355 1.27 -9.48%
Adjusted Per Share Value based on latest NOSH - 157,162
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 59.24 64.24 57.27 45.04 45.00 35.01 31.42 11.13%
EPS -9.12 5.54 7.70 6.15 7.94 7.15 6.69 -
DPS 0.00 0.00 3.98 3.77 5.19 4.50 4.50 -
NAPS 0.6988 0.79 0.741 0.6766 0.5275 0.5171 0.4557 7.37%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.35 0.73 1.15 0.82 0.81 2.10 1.98 -
P/RPS 0.59 1.14 2.00 1.72 1.78 2.16 2.26 -20.03%
P/EPS -3.84 13.21 14.87 12.56 10.06 10.58 10.62 -
EY -26.04 7.57 6.73 7.96 9.94 9.45 9.42 -
DY 0.00 0.00 3.48 4.88 6.49 5.95 6.31 -
P/NAPS 0.50 0.93 1.54 1.14 1.51 1.46 1.56 -17.25%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 31/12/09 30/12/08 19/12/07 27/12/06 22/12/05 31/12/04 18/12/03 -
Price 0.26 0.76 1.04 0.79 0.74 1.87 2.34 -
P/RPS 0.44 1.19 1.81 1.65 1.62 1.92 2.67 -25.93%
P/EPS -2.85 13.75 13.44 12.10 9.19 9.42 12.55 -
EY -35.05 7.27 7.44 8.27 10.88 10.61 7.97 -
DY 0.00 0.00 3.85 5.06 7.11 6.68 5.34 -
P/NAPS 0.37 0.96 1.40 1.10 1.38 1.30 1.84 -23.43%

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