[OCTAGON] QoQ Cumulative 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- 118.93%
YoY- -10.84%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 11,512 54,940 40,156 24,674 11,480 62,762 47,999 -61.29%
PBT 3,204 15,343 12,041 6,945 3,205 15,039 11,652 -57.61%
Tax -1,010 -4,403 -3,515 -2,052 -970 -4,425 -3,263 -54.14%
NP 2,194 10,940 8,526 4,893 2,235 10,614 8,389 -59.00%
-
NP to SH 2,194 10,940 8,526 4,893 2,235 10,614 8,389 -59.00%
-
Tax Rate 31.52% 28.70% 29.19% 29.55% 30.27% 29.42% 28.00% -
Total Cost 9,318 44,000 31,630 19,781 9,245 52,148 39,610 -61.79%
-
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 3.06% 15.42% 12.21% 7.38% 3.52% 17.31% 13.53% -
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 19.41 91.40 66.93 61.67 28.71 156.93 119.98 -70.21%
EPS 3.70 18.20 14.21 12.23 5.59 26.54 20.97 -68.44%
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 6.90 32.95 24.08 14.80 6.88 37.64 28.79 -61.31%
EPS 1.32 6.56 5.11 2.93 1.34 6.37 5.03 -58.91%
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 4.58 0.96 1.37 2.25 4.74 0.70 0.84 208.82%
P/EPS 24.05 4.84 6.47 11.37 24.33 4.14 4.82 191.14%
EY 4.16 20.68 15.45 8.80 4.11 24.13 20.76 -65.65%
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 4.64 0.98 1.34 1.46 4.74 0.93 0.75 235.88%
P/EPS 24.32 4.95 6.33 7.36 24.33 5.50 4.29 216.93%
EY 4.11 20.22 15.79 13.59 4.11 18.18 23.30 -68.44%
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