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

Announcement Date
24-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- 8.57%
YoY- -10.38%
View:
Show?
Quarter 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 16,052 12,801 12,020 11,512 14,784 15,482 -16.51%
PBT 3,240 4,922 4,415 3,371 3,204 3,302 5,096 -25.99%
Tax -984 -1,452 -1,303 -989 -1,010 -888 -1,464 -23.21%
NP 2,256 3,470 3,112 2,382 2,194 2,414 3,632 -27.13%
-
NP to SH 2,256 3,470 3,112 2,382 2,194 2,414 3,632 -27.13%
-
Tax Rate 30.37% 29.50% 29.51% 29.34% 31.52% 26.89% 28.73% -
Total Cost 9,544 12,582 9,689 9,638 9,318 12,370 11,850 -13.40%
-
Net Worth 79,411 75,981 76,750 75,599 71,749 71,212 69,878 8.87%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - 1,495 - 5,999 - 2,414 2,401 -
Div Payout % - 43.10% - 251.89% - 100.00% 66.12% -
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 75,981 76,750 75,599 71,749 71,212 69,878 8.87%
NOSH 60,160 59,827 59,961 59,999 59,297 60,350 60,033 0.14%
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% 21.62% 24.31% 19.82% 19.06% 16.33% 23.46% -
ROE 2.84% 4.57% 4.05% 3.15% 3.06% 3.39% 5.20% -
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 26.83 21.35 20.03 19.41 24.50 25.79 -16.65%
EPS 3.75 5.80 5.19 3.97 3.70 4.00 6.05 -27.23%
DPS 0.00 2.50 0.00 10.00 0.00 4.00 4.00 -
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 9.63 7.68 7.21 6.90 8.87 9.29 -16.52%
EPS 1.35 2.08 1.87 1.43 1.32 1.45 2.18 -27.28%
DPS 0.00 0.90 0.00 3.60 0.00 1.45 1.44 -
NAPS 0.4763 0.4557 0.4603 0.4534 0.4303 0.4271 0.4191 8.87%
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 7.38 5.67 4.39 4.58 3.59 3.57 128.70%
P/EPS 64.80 34.14 23.31 22.17 24.05 22.00 15.21 162.11%
EY 1.54 2.93 4.29 4.51 4.16 4.55 6.58 -61.92%
DY 0.00 1.26 0.00 11.36 0.00 4.55 4.35 -
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 8.72 6.70 4.99 4.64 3.67 3.49 158.12%
P/EPS 76.00 40.34 27.55 25.19 24.32 22.50 14.88 195.69%
EY 1.32 2.48 3.63 3.97 4.11 4.44 6.72 -66.10%
DY 0.00 1.07 0.00 10.00 0.00 4.44 4.44 -
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