[OCTAGON] YoY TTM Result on 31-Oct-2007 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- 75.12%
YoY- 25.12%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 40,280 98,775 107,110 95,489 75,107 75,037 58,374 -5.99%
PBT -26,049 -5,497 12,605 17,385 14,335 18,819 17,054 -
Tax -1,970 -9,715 -3,370 -4,545 -4,185 -5,582 -5,133 -14.75%
NP -28,019 -15,212 9,235 12,840 10,150 13,237 11,921 -
-
NP to SH -28,019 -15,212 9,235 12,840 10,262 13,237 11,921 -
-
Tax Rate - - 26.74% 26.14% 29.19% 29.66% 30.10% -
Total Cost 68,299 113,987 97,875 82,649 64,957 61,800 46,453 6.63%
-
Net Worth 89,045 116,516 131,729 123,551 112,811 87,955 86,228 0.53%
Dividend
30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - 6,638 6,286 8,649 7,508 -
Div Payout % - - - 51.71% 61.26% 65.34% 62.99% -
Equity
30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 89,045 116,516 131,729 123,551 112,811 87,955 86,228 0.53%
NOSH 166,751 166,905 167,063 165,974 157,162 164,464 60,068 18.55%
Ratio Analysis
30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin -69.56% -15.40% 8.62% 13.45% 13.51% 17.64% 20.42% -
ROE -31.47% -13.06% 7.01% 10.39% 9.10% 15.05% 13.82% -
Per Share
30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 24.16 59.18 64.11 57.53 47.79 45.62 97.18 -20.70%
EPS -16.80 -9.11 5.53 7.74 6.53 8.05 19.85 -
DPS 0.00 0.00 0.00 4.00 4.00 5.26 12.50 -
NAPS 0.534 0.6981 0.7885 0.7444 0.7178 0.5348 1.4355 -15.19%
Adjusted Per Share Value based on latest NOSH - 165,974
30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 24.16 59.24 64.24 57.27 45.04 45.00 35.01 -5.99%
EPS -16.80 -9.12 5.54 7.70 6.15 7.94 7.15 -
DPS 0.00 0.00 0.00 3.98 3.77 5.19 4.50 -
NAPS 0.534 0.6988 0.79 0.741 0.6766 0.5275 0.5171 0.53%
Price Multiplier on Financial Quarter End Date
30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.19 0.35 0.73 1.15 0.82 0.81 2.10 -
P/RPS 0.79 0.59 1.14 2.00 1.72 1.78 2.16 -15.43%
P/EPS -1.13 -3.84 13.21 14.87 12.56 10.06 10.58 -
EY -88.44 -26.04 7.57 6.73 7.96 9.94 9.45 -
DY 0.00 0.00 0.00 3.48 4.88 6.49 5.95 -
P/NAPS 0.36 0.50 0.93 1.54 1.14 1.51 1.46 -20.81%
Price Multiplier on Announcement Date
30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/12/10 31/12/09 30/12/08 19/12/07 27/12/06 22/12/05 31/12/04 -
Price 0.17 0.26 0.76 1.04 0.79 0.74 1.87 -
P/RPS 0.70 0.44 1.19 1.81 1.65 1.62 1.92 -15.47%
P/EPS -1.01 -2.85 13.75 13.44 12.10 9.19 9.42 -
EY -98.84 -35.05 7.27 7.44 8.27 10.88 10.61 -
DY 0.00 0.00 0.00 3.85 5.06 7.11 6.68 -
P/NAPS 0.32 0.37 0.96 1.40 1.10 1.38 1.30 -20.83%

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