[OCTAGON] QoQ Quarter Result on 31-Oct-2012 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
28-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Oct-2012 [#4]
Profit Trend
QoQ- -1421.9%
YoY- -1065.86%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 11,006 8,974 8,886 9,879 10,778 11,131 11,550 -3.16%
PBT -4,017 -1,462 -13,383 -56,603 -3,413 -1,476 -5,876 -22.41%
Tax -155 -123 -135 -312 -147 -433 -394 -46.34%
NP -4,172 -1,585 -13,518 -56,915 -3,560 -1,909 -6,270 -23.80%
-
NP to SH -1,909 -1,567 -7,522 -53,723 -3,530 -2,248 -5,133 -48.31%
-
Tax Rate - - - - - - - -
Total Cost 15,178 10,559 22,404 66,794 14,338 13,040 17,820 -10.15%
-
Net Worth -8,372 -6,668 -5,003 3,466 57,614 59,896 67,412 -
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth -8,372 -6,668 -5,003 3,466 57,614 59,896 67,412 -
NOSH 167,456 166,702 166,784 173,325 166,418 166,518 166,655 0.32%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -37.91% -17.66% -152.13% -576.12% -33.03% -17.15% -54.29% -
ROE 0.00% 0.00% 0.00% -1,549.77% -6.13% -3.75% -7.61% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 6.57 5.38 5.33 5.70 6.48 6.68 6.93 -3.49%
EPS -1.14 -0.94 -4.51 -32.21 -2.12 -1.35 -3.08 -48.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.05 -0.04 -0.03 0.02 0.3462 0.3597 0.4045 -
Adjusted Per Share Value based on latest NOSH - 173,325
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 6.60 5.38 5.33 5.92 6.46 6.68 6.93 -3.20%
EPS -1.14 -0.94 -4.51 -32.22 -2.12 -1.35 -3.08 -48.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0502 -0.04 -0.03 0.0208 0.3455 0.3592 0.4043 -
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.09 0.075 0.05 0.05 0.06 0.10 0.14 -
P/RPS 1.37 1.39 0.94 0.88 0.93 1.50 2.02 -22.82%
P/EPS -7.89 -7.98 -1.11 -0.16 -2.83 -7.41 -4.55 44.38%
EY -12.67 -12.53 -90.20 -619.91 -35.35 -13.50 -22.00 -30.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.50 0.17 0.28 0.35 -
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 28/06/13 29/03/13 28/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.115 0.135 0.065 0.06 0.05 0.07 0.11 -
P/RPS 1.75 2.51 1.22 1.05 0.77 1.05 1.59 6.60%
P/EPS -10.09 -14.36 -1.44 -0.19 -2.36 -5.19 -3.57 100.02%
EY -9.91 -6.96 -69.38 -516.59 -42.42 -19.29 -28.00 -49.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.00 0.14 0.19 0.27 -

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