[OCTAGON] QoQ 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- 0.45%
YoY- -19.86%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 14,784 15,482 13,194 11,480 14,763 17,117 15,962 -4.96%
PBT 3,302 5,096 3,740 3,205 3,387 4,029 3,749 -8.09%
Tax -888 -1,464 -1,082 -970 -1,162 -1,128 -1,050 -10.54%
NP 2,414 3,632 2,658 2,235 2,225 2,901 2,699 -7.15%
-
NP to SH 2,414 3,632 2,658 2,235 2,225 2,901 2,699 -7.15%
-
Tax Rate 26.89% 28.73% 28.93% 30.27% 34.31% 28.00% 28.01% -
Total Cost 12,370 11,850 10,536 9,245 12,538 14,216 13,263 -4.52%
-
Net Worth 71,212 69,878 66,250 63,571 61,363 62,021 59,086 13.21%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 2,414 2,401 - - 4,001 - - -
Div Payout % 100.00% 66.12% - - 179.86% - - -
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 71,212 69,878 66,250 63,571 61,363 62,021 59,086 13.21%
NOSH 60,350 60,033 39,969 39,982 40,017 40,013 39,985 31.48%
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 16.33% 23.46% 20.15% 19.47% 15.07% 16.95% 16.91% -
ROE 3.39% 5.20% 4.01% 3.52% 3.63% 4.68% 4.57% -
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 24.50 25.79 33.01 28.71 36.89 42.78 39.92 -27.71%
EPS 4.00 6.05 6.65 5.59 5.56 7.25 6.75 -29.38%
DPS 4.00 4.00 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 8.87 9.29 7.91 6.88 8.85 10.27 9.57 -4.92%
EPS 1.45 2.18 1.59 1.34 1.33 1.74 1.62 -7.10%
DPS 1.45 1.44 0.00 0.00 2.40 0.00 0.00 -
NAPS 0.4271 0.4191 0.3973 0.3813 0.368 0.372 0.3544 13.20%
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 3.59 3.57 4.21 4.74 2.98 2.36 1.88 53.73%
P/EPS 22.00 15.21 20.90 24.33 19.78 13.93 11.11 57.49%
EY 4.55 6.58 4.78 4.11 5.05 7.18 9.00 -36.45%
DY 4.55 4.35 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 3.67 3.49 2.73 4.74 3.96 2.10 2.05 47.28%
P/EPS 22.50 14.88 13.53 24.33 26.26 12.41 12.15 50.63%
EY 4.44 6.72 7.39 4.11 3.81 8.06 8.23 -33.65%
DY 4.44 4.44 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