[OCTAGON] QoQ Cumulative Quarter Result on 30-Apr-2003 [#2]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
24-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- 108.57%
YoY- -6.48%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 11,800 52,385 36,333 23,532 11,512 54,940 40,156 -55.70%
PBT 3,240 15,912 10,990 6,575 3,204 15,343 12,041 -58.22%
Tax -984 -4,754 -3,302 -1,999 -1,010 -4,403 -3,515 -57.10%
NP 2,256 11,158 7,688 4,576 2,194 10,940 8,526 -58.68%
-
NP to SH 2,256 11,158 7,688 4,576 2,194 10,940 8,526 -58.68%
-
Tax Rate 30.37% 29.88% 30.05% 30.40% 31.52% 28.70% 29.19% -
Total Cost 9,544 41,227 28,645 18,956 9,318 44,000 31,630 -54.91%
-
Net Worth 79,411 76,186 76,819 75,566 71,749 70,929 69,840 8.91%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - 7,498 6,001 5,997 - 4,808 - -
Div Payout % - 67.20% 78.06% 131.06% - 43.96% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 79,411 76,186 76,819 75,566 71,749 70,929 69,840 8.91%
NOSH 60,160 59,989 60,015 59,973 59,297 60,109 59,999 0.17%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 19.12% 21.30% 21.16% 19.45% 19.06% 19.91% 21.23% -
ROE 2.84% 14.65% 10.01% 6.06% 3.06% 15.42% 12.21% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 19.61 87.32 60.54 39.24 19.41 91.40 66.93 -55.78%
EPS 3.75 18.60 12.81 7.63 3.70 18.20 14.21 -58.75%
DPS 0.00 12.50 10.00 10.00 0.00 8.00 0.00 -
NAPS 1.32 1.27 1.28 1.26 1.21 1.18 1.164 8.72%
Adjusted Per Share Value based on latest NOSH - 59,999
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 7.08 31.42 21.79 14.11 6.90 32.95 24.08 -55.68%
EPS 1.35 6.69 4.61 2.74 1.32 6.56 5.11 -58.72%
DPS 0.00 4.50 3.60 3.60 0.00 2.88 0.00 -
NAPS 0.4763 0.4569 0.4607 0.4532 0.4303 0.4254 0.4189 8.91%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 2.43 1.98 1.21 0.88 0.89 0.88 0.92 -
P/RPS 12.39 2.27 2.00 2.24 4.58 0.96 1.37 332.33%
P/EPS 64.80 10.65 9.45 11.53 24.05 4.84 6.47 362.69%
EY 1.54 9.39 10.59 8.67 4.16 20.68 15.45 -78.41%
DY 0.00 6.31 8.26 11.36 0.00 9.09 0.00 -
P/NAPS 1.84 1.56 0.95 0.70 0.74 0.75 0.79 75.43%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 25/03/04 18/12/03 23/09/03 24/06/03 28/04/03 24/12/02 24/09/02 -
Price 2.85 2.34 1.43 1.00 0.90 0.90 0.90 -
P/RPS 14.53 2.68 2.36 2.55 4.64 0.98 1.34 387.77%
P/EPS 76.00 12.58 11.16 13.11 24.32 4.95 6.33 421.96%
EY 1.32 7.95 8.96 7.63 4.11 20.22 15.79 -80.79%
DY 0.00 5.34 6.99 10.00 0.00 8.89 0.00 -
P/NAPS 2.16 1.84 1.12 0.79 0.74 0.76 0.77 98.52%

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