[OCTAGON] YoY TTM Result on 31-Oct-2009 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
31-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- -114.8%
YoY- -264.72%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/10/11 31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 39,493 39,495 40,280 98,775 107,110 95,489 75,107 -12.05%
PBT -15,933 -39,458 -26,049 -5,497 12,605 17,385 14,335 -
Tax -1,142 -2,004 -1,970 -9,715 -3,370 -4,545 -4,185 -22.86%
NP -17,075 -41,462 -28,019 -15,212 9,235 12,840 10,150 -
-
NP to SH -17,822 -41,754 -28,019 -15,212 9,235 12,840 10,262 -
-
Tax Rate - - - - 26.74% 26.14% 29.19% -
Total Cost 56,568 80,957 68,299 113,987 97,875 82,649 64,957 -2.72%
-
Net Worth 71,791 88,431 89,045 116,516 131,729 123,551 112,811 -8.63%
Dividend
31/10/11 31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - 6,638 6,286 -
Div Payout % - - - - - 51.71% 61.26% -
Equity
31/10/11 31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 71,791 88,431 89,045 116,516 131,729 123,551 112,811 -8.63%
NOSH 166,956 166,852 166,751 166,905 167,063 165,974 157,162 1.21%
Ratio Analysis
31/10/11 31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -43.24% -104.98% -69.56% -15.40% 8.62% 13.45% 13.51% -
ROE -24.82% -47.22% -31.47% -13.06% 7.01% 10.39% 9.10% -
Per Share
31/10/11 31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 23.65 23.67 24.16 59.18 64.11 57.53 47.79 -13.11%
EPS -10.67 -25.02 -16.80 -9.11 5.53 7.74 6.53 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 0.43 0.53 0.534 0.6981 0.7885 0.7444 0.7178 -9.73%
Adjusted Per Share Value based on latest NOSH - 166,905
31/10/11 31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 23.69 23.69 24.16 59.24 64.24 57.27 45.04 -12.05%
EPS -10.69 -25.04 -16.80 -9.12 5.54 7.70 6.15 -
DPS 0.00 0.00 0.00 0.00 0.00 3.98 3.77 -
NAPS 0.4306 0.5304 0.534 0.6988 0.79 0.741 0.6766 -8.63%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/11 29/10/10 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.16 0.19 0.19 0.35 0.73 1.15 0.82 -
P/RPS 0.68 0.80 0.79 0.59 1.14 2.00 1.72 -16.93%
P/EPS -1.50 -0.76 -1.13 -3.84 13.21 14.87 12.56 -
EY -66.72 -131.71 -88.44 -26.04 7.57 6.73 7.96 -
DY 0.00 0.00 0.00 0.00 0.00 3.48 4.88 -
P/NAPS 0.37 0.36 0.36 0.50 0.93 1.54 1.14 -20.14%
Price Multiplier on Announcement Date
31/10/11 31/10/10 30/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 30/12/11 - 30/12/10 31/12/09 30/12/08 19/12/07 27/12/06 -
Price 0.14 0.00 0.17 0.26 0.76 1.04 0.79 -
P/RPS 0.59 0.00 0.70 0.44 1.19 1.81 1.65 -18.58%
P/EPS -1.31 0.00 -1.01 -2.85 13.75 13.44 12.10 -
EY -76.25 0.00 -98.84 -35.05 7.27 7.44 8.27 -
DY 0.00 0.00 0.00 0.00 0.00 3.85 5.06 -
P/NAPS 0.33 0.00 0.32 0.37 0.96 1.40 1.10 -21.38%

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