[OCTAGON] QoQ Annualized Quarter Result on 30-Apr-2002 [#2]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
30-Apr-2002 [#2]
Profit Trend
QoQ- 9.46%
YoY- -10.84%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 46,048 54,940 53,541 49,348 45,920 62,762 63,998 -19.65%
PBT 12,816 15,343 16,054 13,890 12,820 15,039 15,536 -12.01%
Tax -4,040 -4,403 -4,686 -4,104 -3,880 -4,425 -4,350 -4.79%
NP 8,776 10,940 11,368 9,786 8,940 10,614 11,185 -14.89%
-
NP to SH 8,776 10,940 11,368 9,786 8,940 10,614 11,185 -14.89%
-
Tax Rate 31.52% 28.70% 29.19% 29.55% 30.27% 29.42% 28.00% -
Total Cost 37,272 44,000 42,173 39,562 36,980 52,148 52,813 -20.68%
-
Net Worth 71,749 70,929 69,840 66,313 63,571 61,324 62,007 10.18%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - 4,808 - - - 3,999 - -
Div Payout % - 43.96% - - - 37.68% - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 71,749 70,929 69,840 66,313 63,571 61,324 62,007 10.18%
NOSH 59,297 60,109 59,999 40,008 39,982 39,992 40,004 29.90%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 19.06% 19.91% 21.23% 19.83% 19.47% 16.91% 17.48% -
ROE 12.23% 15.42% 16.28% 14.76% 14.06% 17.31% 18.04% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 77.66 91.40 89.24 123.34 114.85 156.93 159.98 -38.15%
EPS 14.80 18.20 18.95 24.46 22.36 26.54 27.96 -34.48%
DPS 0.00 8.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.21 1.18 1.164 1.6575 1.59 1.5334 1.55 -15.17%
Adjusted Per Share Value based on latest NOSH - 39,969
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 27.62 32.95 32.11 29.60 27.54 37.64 38.38 -19.64%
EPS 5.26 6.56 6.82 5.87 5.36 6.37 6.71 -14.94%
DPS 0.00 2.88 0.00 0.00 0.00 2.40 0.00 -
NAPS 0.4303 0.4254 0.4189 0.3977 0.3813 0.3678 0.3719 10.18%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 -
Price 0.89 0.88 0.92 1.39 1.36 1.10 1.01 -
P/RPS 1.15 0.96 1.03 1.13 1.18 0.70 0.63 49.19%
P/EPS 6.01 4.84 4.86 5.68 6.08 4.14 3.61 40.33%
EY 16.63 20.68 20.59 17.60 16.44 24.13 27.68 -28.73%
DY 0.00 9.09 0.00 0.00 0.00 9.09 0.00 -
P/NAPS 0.74 0.75 0.79 0.84 0.86 0.72 0.65 9.00%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/04/03 24/12/02 24/09/02 30/07/02 12/03/02 06/12/01 21/09/01 -
Price 0.90 0.90 0.90 0.90 1.36 1.46 0.90 -
P/RPS 1.16 0.98 1.01 0.73 1.18 0.93 0.56 62.28%
P/EPS 6.08 4.95 4.75 3.68 6.08 5.50 3.22 52.59%
EY 16.44 20.22 21.05 27.18 16.44 18.18 31.07 -34.50%
DY 0.00 8.89 0.00 0.00 0.00 6.85 0.00 -
P/NAPS 0.74 0.76 0.77 0.54 0.86 0.95 0.58 17.58%

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