[OCTAGON] QoQ Quarter Result on 31-Oct-2004 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
31-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Oct-2004 [#4]
Profit Trend
QoQ-0.0%
YoY- 0.92%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 22,141 15,035 13,055 17,573 15,399 13,602 11,800 52.18%
PBT 5,142 3,859 3,352 5,251 4,614 3,949 3,240 36.09%
Tax -1,484 -1,116 -973 -1,749 -1,112 -1,288 -984 31.54%
NP 3,658 2,743 2,379 3,502 3,502 2,661 2,256 38.05%
-
NP to SH 3,658 2,743 2,379 3,502 3,502 2,661 2,256 38.05%
-
Tax Rate 28.86% 28.92% 29.03% 33.31% 24.10% 32.62% 30.37% -
Total Cost 18,483 12,292 10,676 14,071 11,897 10,941 9,544 55.43%
-
Net Worth 82,634 95,609 94,006 86,228 93,134 82,370 79,411 2.69%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 6,593 - 1,501 - 6,006 - -
Div Payout % - 240.38% - 42.88% - 225.73% - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 82,634 95,609 94,006 86,228 93,134 82,370 79,411 2.69%
NOSH 164,774 65,937 65,900 60,068 61,438 60,067 60,160 95.87%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 16.52% 18.24% 18.22% 19.93% 22.74% 19.56% 19.12% -
ROE 4.43% 2.87% 2.53% 4.06% 3.76% 3.23% 2.84% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 13.44 22.80 19.81 29.25 25.06 22.64 19.61 -22.28%
EPS 2.22 4.16 3.61 5.83 5.70 4.43 3.75 -29.51%
DPS 0.00 10.00 0.00 2.50 0.00 10.00 0.00 -
NAPS 0.5015 1.45 1.4265 1.4355 1.5159 1.3713 1.32 -47.57%
Adjusted Per Share Value based on latest NOSH - 60,068
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 13.28 9.02 7.83 10.54 9.24 8.16 7.08 52.15%
EPS 2.19 1.65 1.43 2.10 2.10 1.60 1.35 38.10%
DPS 0.00 3.95 0.00 0.90 0.00 3.60 0.00 -
NAPS 0.4956 0.5734 0.5638 0.5171 0.5586 0.494 0.4763 2.68%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 3.14 1.78 1.90 2.10 2.45 2.62 2.43 -
P/RPS 23.37 7.81 9.59 7.18 9.77 11.57 12.39 52.71%
P/EPS 141.44 42.79 52.63 36.02 42.98 59.14 64.80 68.34%
EY 0.71 2.34 1.90 2.78 2.33 1.69 1.54 -40.34%
DY 0.00 5.62 0.00 1.19 0.00 3.82 0.00 -
P/NAPS 6.26 1.23 1.33 1.46 1.62 1.91 1.84 126.37%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 19/09/05 08/06/05 29/03/05 31/12/04 27/09/04 24/06/04 25/03/04 -
Price 1.02 1.52 1.82 1.87 2.13 2.60 2.85 -
P/RPS 7.59 6.67 9.19 6.39 8.50 11.48 14.53 -35.16%
P/EPS 45.95 36.54 50.42 32.08 37.37 58.69 76.00 -28.52%
EY 2.18 2.74 1.98 3.12 2.68 1.70 1.32 39.76%
DY 0.00 6.58 0.00 1.34 0.00 3.85 0.00 -
P/NAPS 2.03 1.05 1.28 1.30 1.41 1.90 2.16 -4.05%

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