[OCTAGON] QoQ Cumulative Quarter Result on 31-Jan-2002 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
12-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jan-2002 [#1]
Profit Trend
QoQ- -78.94%
YoY- -19.86%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 54,940 40,156 24,674 11,480 62,762 47,999 30,882 46.66%
PBT 15,343 12,041 6,945 3,205 15,039 11,652 7,623 59.20%
Tax -4,403 -3,515 -2,052 -970 -4,425 -3,263 -2,135 61.80%
NP 10,940 8,526 4,893 2,235 10,614 8,389 5,488 58.19%
-
NP to SH 10,940 8,526 4,893 2,235 10,614 8,389 5,488 58.19%
-
Tax Rate 28.70% 29.19% 29.55% 30.27% 29.42% 28.00% 28.01% -
Total Cost 44,000 31,630 19,781 9,245 52,148 39,610 25,394 44.11%
-
Net Worth 70,929 69,840 66,313 63,571 61,324 62,007 59,107 12.88%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 4,808 - - - 3,999 - - -
Div Payout % 43.96% - - - 37.68% - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 70,929 69,840 66,313 63,571 61,324 62,007 59,107 12.88%
NOSH 60,109 59,999 40,008 39,982 39,992 40,004 39,999 31.10%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 19.91% 21.23% 19.83% 19.47% 16.91% 17.48% 17.77% -
ROE 15.42% 12.21% 7.38% 3.52% 17.31% 13.53% 9.28% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 91.40 66.93 61.67 28.71 156.93 119.98 77.21 11.87%
EPS 18.20 14.21 12.23 5.59 26.54 20.97 13.72 20.66%
DPS 8.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.18 1.164 1.6575 1.59 1.5334 1.55 1.4777 -13.89%
Adjusted Per Share Value based on latest NOSH - 39,982
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 32.95 24.08 14.80 6.88 37.64 28.79 18.52 46.67%
EPS 6.56 5.11 2.93 1.34 6.37 5.03 3.29 58.21%
DPS 2.88 0.00 0.00 0.00 2.40 0.00 0.00 -
NAPS 0.4254 0.4189 0.3977 0.3813 0.3678 0.3719 0.3545 12.88%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 -
Price 0.88 0.92 1.39 1.36 1.10 1.01 0.75 -
P/RPS 0.96 1.37 2.25 4.74 0.70 0.84 0.97 -0.68%
P/EPS 4.84 6.47 11.37 24.33 4.14 4.82 5.47 -7.81%
EY 20.68 15.45 8.80 4.11 24.13 20.76 18.29 8.50%
DY 9.09 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.75 0.79 0.84 0.86 0.72 0.65 0.51 29.22%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 24/12/02 24/09/02 30/07/02 12/03/02 06/12/01 21/09/01 25/06/01 -
Price 0.90 0.90 0.90 1.36 1.46 0.90 0.82 -
P/RPS 0.98 1.34 1.46 4.74 0.93 0.75 1.06 -5.08%
P/EPS 4.95 6.33 7.36 24.33 5.50 4.29 5.98 -11.81%
EY 20.22 15.79 13.59 4.11 18.18 23.30 16.73 13.42%
DY 8.89 0.00 0.00 0.00 6.85 0.00 0.00 -
P/NAPS 0.76 0.77 0.54 0.86 0.95 0.58 0.55 23.98%

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