[OCTAGON] QoQ Quarter Result on 31-Oct-2001 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
06-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
31-Oct-2001 [#4]
Profit Trend
QoQ- -23.3%
YoY- 8.43%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 15,482 13,194 11,480 14,763 17,117 15,962 14,920 2.50%
PBT 5,096 3,740 3,205 3,387 4,029 3,749 3,874 20.11%
Tax -1,464 -1,082 -970 -1,162 -1,128 -1,050 -1,085 22.17%
NP 3,632 2,658 2,235 2,225 2,901 2,699 2,789 19.30%
-
NP to SH 3,632 2,658 2,235 2,225 2,901 2,699 2,789 19.30%
-
Tax Rate 28.73% 28.93% 30.27% 34.31% 28.00% 28.01% 28.01% -
Total Cost 11,850 10,536 9,245 12,538 14,216 13,263 12,131 -1.55%
-
Net Worth 69,878 66,250 63,571 61,363 62,021 59,086 57,620 13.76%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 2,401 - - 4,001 - - - -
Div Payout % 66.12% - - 179.86% - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 69,878 66,250 63,571 61,363 62,021 59,086 57,620 13.76%
NOSH 60,033 39,969 39,982 40,017 40,013 39,985 40,014 31.15%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 23.46% 20.15% 19.47% 15.07% 16.95% 16.91% 18.69% -
ROE 5.20% 4.01% 3.52% 3.63% 4.68% 4.57% 4.84% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 25.79 33.01 28.71 36.89 42.78 39.92 37.29 -21.84%
EPS 6.05 6.65 5.59 5.56 7.25 6.75 6.97 -9.02%
DPS 4.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.164 1.6575 1.59 1.5334 1.55 1.4777 1.44 -13.25%
Adjusted Per Share Value based on latest NOSH - 40,017
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 9.29 7.91 6.88 8.85 10.27 9.57 8.95 2.52%
EPS 2.18 1.59 1.34 1.33 1.74 1.62 1.67 19.50%
DPS 1.44 0.00 0.00 2.40 0.00 0.00 0.00 -
NAPS 0.4191 0.3973 0.3813 0.368 0.372 0.3544 0.3456 13.75%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 0.92 1.39 1.36 1.10 1.01 0.75 0.86 -
P/RPS 3.57 4.21 4.74 2.98 2.36 1.88 2.31 33.77%
P/EPS 15.21 20.90 24.33 19.78 13.93 11.11 12.34 15.00%
EY 6.58 4.78 4.11 5.05 7.18 9.00 8.10 -12.97%
DY 4.35 0.00 0.00 9.09 0.00 0.00 0.00 -
P/NAPS 0.79 0.84 0.86 0.72 0.65 0.51 0.60 20.19%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 24/09/02 30/07/02 12/03/02 06/12/01 21/09/01 25/06/01 21/03/01 -
Price 0.90 0.90 1.36 1.46 0.90 0.82 0.75 -
P/RPS 3.49 2.73 4.74 3.96 2.10 2.05 2.01 44.60%
P/EPS 14.88 13.53 24.33 26.26 12.41 12.15 10.76 24.19%
EY 6.72 7.39 4.11 3.81 8.06 8.23 9.29 -19.46%
DY 4.44 0.00 0.00 6.85 0.00 0.00 0.00 -
P/NAPS 0.77 0.54 0.86 0.95 0.58 0.55 0.52 30.00%

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