[OCTAGON] YoY TTM Result on 31-Oct-2014 [#4]

Announcement Date
31-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Oct-2014 [#4]
Profit Trend
QoQ- 88.66%
YoY- 88.18%
View:
Show?
TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 30/10/10 31/10/10 31/10/09 CAGR
Revenue 36,548 37,830 43,338 39,493 40,280 39,495 98,775 -18.02%
PBT -22,724 -209,269 -67,368 -15,933 -26,049 -39,458 -5,497 32.80%
Tax -385 -455 -1,286 -1,142 -1,970 -2,004 -9,715 -47.54%
NP -23,109 -209,724 -68,654 -17,075 -28,019 -41,462 -15,212 8.71%
-
NP to SH -19,725 -166,867 -64,634 -17,822 -28,019 -41,754 -15,212 5.33%
-
Tax Rate - - - - - - - -
Total Cost 59,657 247,554 111,992 56,568 68,299 80,957 113,987 -12.13%
-
Net Worth -177,874 -163,454 3,466 71,791 89,045 88,431 116,516 -
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 30/10/10 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 30/10/10 31/10/10 31/10/09 CAGR
Net Worth -177,874 -163,454 3,466 71,791 89,045 88,431 116,516 -
NOSH 166,237 166,790 173,325 166,956 166,751 166,852 166,905 -0.08%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 30/10/10 31/10/10 31/10/09 CAGR
NP Margin -63.23% -554.39% -158.42% -43.24% -69.56% -104.98% -15.40% -
ROE 0.00% 0.00% -1,864.52% -24.82% -31.47% -47.22% -13.06% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 30/10/10 31/10/10 31/10/09 CAGR
RPS 21.99 22.68 25.00 23.65 24.16 23.67 59.18 -17.95%
EPS -11.87 -100.05 -37.29 -10.67 -16.80 -25.02 -9.11 5.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.07 -0.98 0.02 0.43 0.534 0.53 0.6981 -
Adjusted Per Share Value based on latest NOSH - 166,237
31/10/14 31/10/13 31/10/12 31/10/11 30/10/10 31/10/10 31/10/09 CAGR
RPS 21.92 22.69 25.99 23.69 24.16 23.69 59.24 -18.02%
EPS -11.83 -100.08 -38.76 -10.69 -16.80 -25.04 -9.12 5.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.0668 -0.9803 0.0208 0.4306 0.534 0.5304 0.6988 -
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 30/10/10 31/10/10 31/10/09 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 29/10/10 30/10/09 -
Price 0.07 0.11 0.05 0.16 0.19 0.19 0.35 -
P/RPS 0.32 0.48 0.20 0.68 0.79 0.80 0.59 -11.51%
P/EPS -0.59 -0.11 -0.13 -1.50 -1.13 -0.76 -3.84 -31.23%
EY -169.51 -909.51 -745.81 -66.72 -88.44 -131.71 -26.04 45.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.50 0.37 0.36 0.36 0.50 -
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 30/10/10 31/10/10 31/10/09 CAGR
Date 31/12/14 31/12/13 28/12/12 30/12/11 30/12/10 - 31/12/09 -
Price 0.07 0.07 0.06 0.14 0.17 0.00 0.26 -
P/RPS 0.32 0.31 0.24 0.59 0.70 0.00 0.44 -6.16%
P/EPS -0.59 -0.07 -0.16 -1.31 -1.01 0.00 -2.85 -27.00%
EY -169.51 -1,429.22 -621.51 -76.25 -98.84 0.00 -35.05 37.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.00 0.33 0.32 0.00 0.37 -

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