[OCTAGON] QoQ Cumulative Quarter Result on 31-Jul-2002 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
24-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jul-2002 [#3]
Profit Trend
QoQ- 74.25%
YoY- 1.63%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 23,532 11,512 54,940 40,156 24,674 11,480 62,762 -48.09%
PBT 6,575 3,204 15,343 12,041 6,945 3,205 15,039 -42.48%
Tax -1,999 -1,010 -4,403 -3,515 -2,052 -970 -4,425 -41.21%
NP 4,576 2,194 10,940 8,526 4,893 2,235 10,614 -43.01%
-
NP to SH 4,576 2,194 10,940 8,526 4,893 2,235 10,614 -43.01%
-
Tax Rate 30.40% 31.52% 28.70% 29.19% 29.55% 30.27% 29.42% -
Total Cost 18,956 9,318 44,000 31,630 19,781 9,245 52,148 -49.16%
-
Net Worth 75,566 71,749 70,929 69,840 66,313 63,571 61,324 14.98%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 5,997 - 4,808 - - - 3,999 31.11%
Div Payout % 131.06% - 43.96% - - - 37.68% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 75,566 71,749 70,929 69,840 66,313 63,571 61,324 14.98%
NOSH 59,973 59,297 60,109 59,999 40,008 39,982 39,992 31.11%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 19.45% 19.06% 19.91% 21.23% 19.83% 19.47% 16.91% -
ROE 6.06% 3.06% 15.42% 12.21% 7.38% 3.52% 17.31% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 39.24 19.41 91.40 66.93 61.67 28.71 156.93 -60.41%
EPS 7.63 3.70 18.20 14.21 12.23 5.59 26.54 -56.53%
DPS 10.00 0.00 8.00 0.00 0.00 0.00 10.00 0.00%
NAPS 1.26 1.21 1.18 1.164 1.6575 1.59 1.5334 -12.30%
Adjusted Per Share Value based on latest NOSH - 60,033
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 14.11 6.90 32.95 24.08 14.80 6.88 37.64 -48.10%
EPS 2.74 1.32 6.56 5.11 2.93 1.34 6.37 -43.10%
DPS 3.60 0.00 2.88 0.00 0.00 0.00 2.40 31.13%
NAPS 0.4532 0.4303 0.4254 0.4189 0.3977 0.3813 0.3678 14.97%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 -
Price 0.88 0.89 0.88 0.92 1.39 1.36 1.10 -
P/RPS 2.24 4.58 0.96 1.37 2.25 4.74 0.70 117.61%
P/EPS 11.53 24.05 4.84 6.47 11.37 24.33 4.14 98.32%
EY 8.67 4.16 20.68 15.45 8.80 4.11 24.13 -49.55%
DY 11.36 0.00 9.09 0.00 0.00 0.00 9.09 16.07%
P/NAPS 0.70 0.74 0.75 0.79 0.84 0.86 0.72 -1.86%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 24/06/03 28/04/03 24/12/02 24/09/02 30/07/02 12/03/02 06/12/01 -
Price 1.00 0.90 0.90 0.90 0.90 1.36 1.46 -
P/RPS 2.55 4.64 0.98 1.34 1.46 4.74 0.93 96.26%
P/EPS 13.11 24.32 4.95 6.33 7.36 24.33 5.50 78.72%
EY 7.63 4.11 20.22 15.79 13.59 4.11 18.18 -44.03%
DY 10.00 0.00 8.89 0.00 0.00 0.00 6.85 28.77%
P/NAPS 0.79 0.74 0.76 0.77 0.54 0.86 0.95 -11.59%

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