[OCTAGON] YoY Annualized Quarter Result on 31-Jan-2003 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jan-2003 [#1]
Profit Trend
QoQ- -19.78%
YoY- -1.83%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 62,376 52,220 47,200 46,048 45,920 59,680 48,776 4.18%
PBT 13,420 13,408 12,960 12,816 12,820 15,496 14,144 -0.87%
Tax -4,416 -3,892 -3,936 -4,040 -3,880 -4,340 -3,964 1.81%
NP 9,004 9,516 9,024 8,776 8,940 11,156 10,180 -2.02%
-
NP to SH 9,452 9,516 9,024 8,776 8,940 11,156 10,180 -1.22%
-
Tax Rate 32.91% 29.03% 30.37% 31.52% 30.27% 28.01% 28.03% -
Total Cost 53,372 42,704 38,176 37,272 36,980 48,524 38,596 5.54%
-
Net Worth 109,208 94,006 79,411 71,749 63,571 57,620 0 -
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 109,208 94,006 79,411 71,749 63,571 57,620 0 -
NOSH 159,662 65,900 60,160 59,297 39,982 40,014 40,015 25.91%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 14.44% 18.22% 19.12% 19.06% 19.47% 18.69% 20.87% -
ROE 8.65% 10.12% 11.36% 12.23% 14.06% 19.36% 0.00% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 39.07 79.24 78.46 77.66 114.85 149.15 121.89 -17.25%
EPS 5.92 14.44 15.00 14.80 22.36 27.88 25.44 -21.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.684 1.4265 1.32 1.21 1.59 1.44 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,297
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 37.41 31.32 28.31 27.62 27.54 35.79 29.25 4.18%
EPS 5.67 5.71 5.41 5.26 5.36 6.69 6.11 -1.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.655 0.5638 0.4763 0.4303 0.3813 0.3456 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 - -
Price 0.89 1.90 2.43 0.89 1.36 0.86 0.00 -
P/RPS 2.28 2.40 3.10 1.15 1.18 0.58 0.00 -
P/EPS 15.03 13.16 16.20 6.01 6.08 3.08 0.00 -
EY 6.65 7.60 6.17 16.63 16.44 32.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.33 1.84 0.74 0.86 0.60 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 22/03/06 29/03/05 25/03/04 28/04/03 12/03/02 21/03/01 - -
Price 0.95 1.82 2.85 0.90 1.36 0.75 0.00 -
P/RPS 2.43 2.30 3.63 1.16 1.18 0.50 0.00 -
P/EPS 16.05 12.60 19.00 6.08 6.08 2.69 0.00 -
EY 6.23 7.93 5.26 16.44 16.44 37.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.28 2.16 0.74 0.86 0.52 0.00 -

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