[OCTAGON] YoY Annualized Quarter Result on 30-Apr-2002 [#2]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
30-Apr-2002 [#2]
Profit Trend
QoQ- 9.46%
YoY- -10.84%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 56,180 50,804 47,064 49,348 61,764 52,286 0 -100.00%
PBT 14,422 14,378 13,150 13,890 15,246 13,194 0 -100.00%
Tax -4,178 -4,544 -3,998 -4,104 -4,270 -3,702 0 -100.00%
NP 10,244 9,834 9,152 9,786 10,976 9,492 0 -100.00%
-
NP to SH 10,244 9,834 9,152 9,786 10,976 9,492 0 -100.00%
-
Tax Rate 28.97% 31.60% 30.40% 29.55% 28.01% 28.06% - -
Total Cost 45,936 40,970 37,912 39,562 50,788 42,794 0 -100.00%
-
Net Worth 95,584 82,630 75,566 66,313 59,107 33,159 0 -100.00%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div 13,184 12,051 11,994 - - - - -100.00%
Div Payout % 128.70% 122.55% 131.06% - - - - -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 95,584 82,630 75,566 66,313 59,107 33,159 0 -100.00%
NOSH 65,920 60,257 59,973 40,008 39,999 25,177 0 -100.00%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 18.23% 19.36% 19.45% 19.83% 17.77% 18.15% 0.00% -
ROE 10.72% 11.90% 12.11% 14.76% 18.57% 28.63% 0.00% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 85.22 84.31 78.47 123.34 154.41 207.67 0.00 -100.00%
EPS 15.54 16.32 15.26 24.46 27.44 37.70 0.00 -100.00%
DPS 20.00 20.00 20.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.45 1.3713 1.26 1.6575 1.4777 1.317 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,969
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 33.69 30.47 28.23 29.60 37.04 31.36 0.00 -100.00%
EPS 6.14 5.90 5.49 5.87 6.58 5.69 0.00 -100.00%
DPS 7.91 7.23 7.19 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.5733 0.4956 0.4532 0.3977 0.3545 0.1989 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 - - -
Price 1.78 2.62 0.88 1.39 0.75 0.00 0.00 -
P/RPS 2.09 3.11 1.12 1.13 0.49 0.00 0.00 -100.00%
P/EPS 11.45 16.05 5.77 5.68 2.73 0.00 0.00 -100.00%
EY 8.73 6.23 17.34 17.60 36.59 0.00 0.00 -100.00%
DY 11.24 7.63 22.73 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.23 1.91 0.70 0.84 0.51 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 08/06/05 24/06/04 24/06/03 30/07/02 25/06/01 03/11/00 - -
Price 1.52 2.60 1.00 0.90 0.82 0.00 0.00 -
P/RPS 1.78 3.08 1.27 0.73 0.53 0.00 0.00 -100.00%
P/EPS 9.78 15.93 6.55 3.68 2.99 0.00 0.00 -100.00%
EY 10.22 6.28 15.26 27.18 33.46 0.00 0.00 -100.00%
DY 13.16 7.69 20.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.05 1.90 0.79 0.54 0.55 0.00 0.00 -100.00%

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