[OCTAGON] QoQ Cumulative Quarter Result on 31-Oct-2002 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
24-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Oct-2002 [#4]
Profit Trend
QoQ- 28.31%
YoY- 3.07%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 36,333 23,532 11,512 54,940 40,156 24,674 11,480 116.01%
PBT 10,990 6,575 3,204 15,343 12,041 6,945 3,205 127.90%
Tax -3,302 -1,999 -1,010 -4,403 -3,515 -2,052 -970 126.80%
NP 7,688 4,576 2,194 10,940 8,526 4,893 2,235 128.38%
-
NP to SH 7,688 4,576 2,194 10,940 8,526 4,893 2,235 128.38%
-
Tax Rate 30.05% 30.40% 31.52% 28.70% 29.19% 29.55% 30.27% -
Total Cost 28,645 18,956 9,318 44,000 31,630 19,781 9,245 112.97%
-
Net Worth 76,819 75,566 71,749 70,929 69,840 66,313 63,571 13.48%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 6,001 5,997 - 4,808 - - - -
Div Payout % 78.06% 131.06% - 43.96% - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 76,819 75,566 71,749 70,929 69,840 66,313 63,571 13.48%
NOSH 60,015 59,973 59,297 60,109 59,999 40,008 39,982 31.19%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 21.16% 19.45% 19.06% 19.91% 21.23% 19.83% 19.47% -
ROE 10.01% 6.06% 3.06% 15.42% 12.21% 7.38% 3.52% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 60.54 39.24 19.41 91.40 66.93 61.67 28.71 64.66%
EPS 12.81 7.63 3.70 18.20 14.21 12.23 5.59 74.08%
DPS 10.00 10.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.28 1.26 1.21 1.18 1.164 1.6575 1.59 -13.49%
Adjusted Per Share Value based on latest NOSH - 60,350
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 21.79 14.11 6.90 32.95 24.08 14.80 6.88 116.12%
EPS 4.61 2.74 1.32 6.56 5.11 2.93 1.34 128.40%
DPS 3.60 3.60 0.00 2.88 0.00 0.00 0.00 -
NAPS 0.4607 0.4532 0.4303 0.4254 0.4189 0.3977 0.3813 13.47%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 -
Price 1.21 0.88 0.89 0.88 0.92 1.39 1.36 -
P/RPS 2.00 2.24 4.58 0.96 1.37 2.25 4.74 -43.83%
P/EPS 9.45 11.53 24.05 4.84 6.47 11.37 24.33 -46.85%
EY 10.59 8.67 4.16 20.68 15.45 8.80 4.11 88.27%
DY 8.26 11.36 0.00 9.09 0.00 0.00 0.00 -
P/NAPS 0.95 0.70 0.74 0.75 0.79 0.84 0.86 6.87%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 23/09/03 24/06/03 28/04/03 24/12/02 24/09/02 30/07/02 12/03/02 -
Price 1.43 1.00 0.90 0.90 0.90 0.90 1.36 -
P/RPS 2.36 2.55 4.64 0.98 1.34 1.46 4.74 -37.26%
P/EPS 11.16 13.11 24.32 4.95 6.33 7.36 24.33 -40.60%
EY 8.96 7.63 4.11 20.22 15.79 13.59 4.11 68.36%
DY 6.99 10.00 0.00 8.89 0.00 0.00 0.00 -
P/NAPS 1.12 0.79 0.74 0.76 0.77 0.54 0.86 19.31%

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