[OCTAGON] QoQ 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- 36.64%
YoY- 25.2%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 12,020 11,512 14,784 15,482 13,194 11,480 14,763 -12.83%
PBT 3,371 3,204 3,302 5,096 3,740 3,205 3,387 -0.31%
Tax -989 -1,010 -888 -1,464 -1,082 -970 -1,162 -10.21%
NP 2,382 2,194 2,414 3,632 2,658 2,235 2,225 4.66%
-
NP to SH 2,382 2,194 2,414 3,632 2,658 2,235 2,225 4.66%
-
Tax Rate 29.34% 31.52% 26.89% 28.73% 28.93% 30.27% 34.31% -
Total Cost 9,638 9,318 12,370 11,850 10,536 9,245 12,538 -16.12%
-
Net Worth 75,599 71,749 71,212 69,878 66,250 63,571 61,363 14.96%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 5,999 - 2,414 2,401 - - 4,001 31.09%
Div Payout % 251.89% - 100.00% 66.12% - - 179.86% -
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 75,599 71,749 71,212 69,878 66,250 63,571 61,363 14.96%
NOSH 59,999 59,297 60,350 60,033 39,969 39,982 40,017 31.09%
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 19.82% 19.06% 16.33% 23.46% 20.15% 19.47% 15.07% -
ROE 3.15% 3.06% 3.39% 5.20% 4.01% 3.52% 3.63% -
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 20.03 19.41 24.50 25.79 33.01 28.71 36.89 -33.51%
EPS 3.97 3.70 4.00 6.05 6.65 5.59 5.56 -20.16%
DPS 10.00 0.00 4.00 4.00 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 7.21 6.90 8.87 9.29 7.91 6.88 8.85 -12.80%
EPS 1.43 1.32 1.45 2.18 1.59 1.34 1.33 4.96%
DPS 3.60 0.00 1.45 1.44 0.00 0.00 2.40 31.13%
NAPS 0.4534 0.4303 0.4271 0.4191 0.3973 0.3813 0.368 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 4.39 4.58 3.59 3.57 4.21 4.74 2.98 29.56%
P/EPS 22.17 24.05 22.00 15.21 20.90 24.33 19.78 7.92%
EY 4.51 4.16 4.55 6.58 4.78 4.11 5.05 -7.28%
DY 11.36 0.00 4.55 4.35 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 4.99 4.64 3.67 3.49 2.73 4.74 3.96 16.71%
P/EPS 25.19 24.32 22.50 14.88 13.53 24.33 26.26 -2.74%
EY 3.97 4.11 4.44 6.72 7.39 4.11 3.81 2.78%
DY 10.00 0.00 4.44 4.44 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