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

Announcement Date
24-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
31-Jul-2001 [#3]
Profit Trend
QoQ- 52.86%
YoY- 25.83%
View:
Show?
Cumulative Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 24,674 11,480 62,762 47,999 30,882 14,920 52,051 -39.28%
PBT 6,945 3,205 15,039 11,652 7,623 3,874 12,194 -31.36%
Tax -2,052 -970 -4,425 -3,263 -2,135 -1,085 -3,499 -30.00%
NP 4,893 2,235 10,614 8,389 5,488 2,789 8,695 -31.91%
-
NP to SH 4,893 2,235 10,614 8,389 5,488 2,789 8,695 -31.91%
-
Tax Rate 29.55% 30.27% 29.42% 28.00% 28.01% 28.01% 28.69% -
Total Cost 19,781 9,245 52,148 39,610 25,394 12,131 43,356 -40.81%
-
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 7.38% 3.52% 17.31% 13.53% 9.28% 4.84% 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 61.67 28.71 156.93 119.98 77.21 37.29 173.18 -49.85%
EPS 12.23 5.59 26.54 20.97 13.72 6.97 28.79 -43.57%
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 14.80 6.88 37.64 28.79 18.52 8.95 31.22 -39.28%
EPS 2.93 1.34 6.37 5.03 3.29 1.67 5.21 -31.93%
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 2.25 4.74 0.70 0.84 0.97 2.31 0.00 -
P/EPS 11.37 24.33 4.14 4.82 5.47 12.34 0.00 -
EY 8.80 4.11 24.13 20.76 18.29 8.10 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 1.46 4.74 0.93 0.75 1.06 2.01 0.49 107.47%
P/EPS 7.36 24.33 5.50 4.29 5.98 10.76 2.90 86.37%
EY 13.59 4.11 18.18 23.30 16.73 9.29 34.44 -46.29%
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