[OCTAGON] QoQ Quarter Result on 31-Jul-2007 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
25-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- 71.79%
YoY- -35.02%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 34,509 22,382 35,185 22,369 20,379 17,556 19,453 46.59%
PBT 3,947 4,782 9,153 2,920 2,224 3,088 2,827 24.94%
Tax -1,438 -1,491 -1,319 -1,087 -1,157 -982 -501 102.09%
NP 2,509 3,291 7,834 1,833 1,067 2,106 2,326 5.18%
-
NP to SH 2,509 3,291 7,834 1,833 1,067 2,106 2,326 5.18%
-
Tax Rate 36.43% 31.18% 14.41% 37.23% 52.02% 31.80% 17.72% -
Total Cost 32,000 19,091 27,351 20,536 19,312 15,450 17,127 51.75%
-
Net Worth 132,625 130,771 123,551 114,467 111,438 114,729 112,811 11.40%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - 6,638 - - - 6,286 -
Div Payout % - - 84.75% - - - 270.27% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 132,625 130,771 123,551 114,467 111,438 114,729 112,811 11.40%
NOSH 167,266 167,055 165,974 158,017 156,911 157,164 157,162 4.24%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 7.27% 14.70% 22.27% 8.19% 5.24% 12.00% 11.96% -
ROE 1.89% 2.52% 6.34% 1.60% 0.96% 1.84% 2.06% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 20.63 13.40 21.20 14.16 12.99 11.17 12.38 40.60%
EPS 1.50 1.97 4.72 1.16 0.68 1.34 1.48 0.89%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.7929 0.7828 0.7444 0.7244 0.7102 0.73 0.7178 6.86%
Adjusted Per Share Value based on latest NOSH - 158,017
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 20.70 13.42 21.10 13.42 12.22 10.53 11.67 46.58%
EPS 1.50 1.97 4.70 1.10 0.64 1.26 1.39 5.21%
DPS 0.00 0.00 3.98 0.00 0.00 0.00 3.77 -
NAPS 0.7954 0.7843 0.741 0.6865 0.6683 0.6881 0.6766 11.39%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.91 1.00 1.15 1.22 0.93 1.01 0.82 -
P/RPS 4.41 7.46 5.42 8.62 7.16 9.04 6.62 -23.74%
P/EPS 60.67 50.76 24.36 105.17 136.76 75.37 55.41 6.23%
EY 1.65 1.97 4.10 0.95 0.73 1.33 1.80 -5.64%
DY 0.00 0.00 3.48 0.00 0.00 0.00 4.88 -
P/NAPS 1.15 1.28 1.54 1.68 1.31 1.38 1.14 0.58%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 27/06/08 24/03/08 19/12/07 25/09/07 28/06/07 30/03/07 27/12/06 -
Price 0.86 0.85 1.04 1.14 0.94 0.94 0.79 -
P/RPS 4.17 6.34 4.91 8.05 7.24 8.42 6.38 -24.70%
P/EPS 57.33 43.15 22.03 98.28 138.24 70.15 53.38 4.87%
EY 1.74 2.32 4.54 1.02 0.72 1.43 1.87 -4.69%
DY 0.00 0.00 3.85 0.00 0.00 0.00 5.06 -
P/NAPS 1.08 1.09 1.40 1.57 1.32 1.29 1.10 -1.21%

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