[OCTAGON] QoQ Annualized Quarter Result on 31-Jul-2001 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
24-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
31-Jul-2001 [#3]
Profit Trend
QoQ- 1.91%
YoY- 25.83%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 49,348 45,920 62,762 63,998 61,764 59,680 52,051 -3.50%
PBT 13,890 12,820 15,039 15,536 15,246 15,496 12,194 9.09%
Tax -4,104 -3,880 -4,425 -4,350 -4,270 -4,340 -3,499 11.25%
NP 9,786 8,940 10,614 11,185 10,976 11,156 8,695 8.22%
-
NP to SH 9,786 8,940 10,614 11,185 10,976 11,156 8,695 8.22%
-
Tax Rate 29.55% 30.27% 29.42% 28.00% 28.01% 28.01% 28.69% -
Total Cost 39,562 36,980 52,148 52,813 50,788 48,524 43,356 -5.93%
-
Net Worth 66,313 63,571 61,324 62,007 59,107 57,620 40,487 39.07%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div - - 3,999 - - - 2,103 -
Div Payout % - - 37.68% - - - 24.20% -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 66,313 63,571 61,324 62,007 59,107 57,620 40,487 39.07%
NOSH 40,008 39,982 39,992 40,004 39,999 40,014 30,055 21.07%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 19.83% 19.47% 16.91% 17.48% 17.77% 18.69% 16.70% -
ROE 14.76% 14.06% 17.31% 18.04% 18.57% 19.36% 21.48% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 123.34 114.85 156.93 159.98 154.41 149.15 173.18 -20.29%
EPS 24.46 22.36 26.54 27.96 27.44 27.88 28.79 -10.32%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 7.00 -
NAPS 1.6575 1.59 1.5334 1.55 1.4777 1.44 1.3471 14.86%
Adjusted Per Share Value based on latest NOSH - 40,013
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 29.60 27.54 37.64 38.38 37.04 35.79 31.22 -3.49%
EPS 5.87 5.36 6.37 6.71 6.58 6.69 5.21 8.30%
DPS 0.00 0.00 2.40 0.00 0.00 0.00 1.26 -
NAPS 0.3977 0.3813 0.3678 0.3719 0.3545 0.3456 0.2428 39.07%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 - -
Price 1.39 1.36 1.10 1.01 0.75 0.86 0.00 -
P/RPS 1.13 1.18 0.70 0.63 0.49 0.58 0.00 -
P/EPS 5.68 6.08 4.14 3.61 2.73 3.08 0.00 -
EY 17.60 16.44 24.13 27.68 36.59 32.42 0.00 -
DY 0.00 0.00 9.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 0.72 0.65 0.51 0.60 0.00 -
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/07/02 12/03/02 06/12/01 21/09/01 25/06/01 21/03/01 22/12/00 -
Price 0.90 1.36 1.46 0.90 0.82 0.75 0.84 -
P/RPS 0.73 1.18 0.93 0.56 0.53 0.50 0.49 30.53%
P/EPS 3.68 6.08 5.50 3.22 2.99 2.69 2.90 17.26%
EY 27.18 16.44 18.18 31.07 33.46 37.17 34.44 -14.63%
DY 0.00 0.00 6.85 0.00 0.00 0.00 8.33 -
P/NAPS 0.54 0.86 0.95 0.58 0.55 0.52 0.62 -8.82%

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