[OCTAGON] YoY Cumulative Quarter Result on 31-Jul-2002 [#3]

Announcement Date
24-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jul-2002 [#3]
Profit Trend
QoQ- 74.25%
YoY- 1.63%
View:
Show?
Cumulative Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 50,231 40,801 36,333 40,156 47,999 39,685 0 -100.00%
PBT 12,353 11,803 10,990 12,041 11,652 9,266 0 -100.00%
Tax -3,573 -3,384 -3,302 -3,515 -3,263 -2,599 0 -100.00%
NP 8,780 8,419 7,688 8,526 8,389 6,667 0 -100.00%
-
NP to SH 8,780 8,419 7,688 8,526 8,389 6,667 0 -100.00%
-
Tax Rate 28.92% 28.67% 30.05% 29.19% 28.00% 28.05% - -
Total Cost 41,451 32,382 28,645 31,630 39,610 33,018 0 -100.00%
-
Net Worth 82,611 92,280 76,819 69,840 62,007 31,194 0 -100.00%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div 16,472 6,087 6,001 - - - - -100.00%
Div Payout % 187.62% 72.31% 78.06% - - - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 82,611 92,280 76,819 69,840 62,007 31,194 0 -100.00%
NOSH 164,727 60,874 60,015 59,999 40,004 25,177 0 -100.00%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 17.48% 20.63% 21.16% 21.23% 17.48% 16.80% 0.00% -
ROE 10.63% 9.12% 10.01% 12.21% 13.53% 21.37% 0.00% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 30.49 67.02 60.54 66.93 119.98 157.62 0.00 -100.00%
EPS 5.33 13.83 12.81 14.21 20.97 26.48 0.00 -100.00%
DPS 10.00 10.00 10.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.5015 1.5159 1.28 1.164 1.55 1.239 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,033
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 30.13 24.47 21.79 24.08 28.79 23.80 0.00 -100.00%
EPS 5.27 5.05 4.61 5.11 5.03 4.00 0.00 -100.00%
DPS 9.88 3.65 3.60 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.4954 0.5534 0.4607 0.4189 0.3719 0.1871 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 - - -
Price 3.14 2.45 1.21 0.92 1.01 0.00 0.00 -
P/RPS 10.30 3.66 2.00 1.37 0.84 0.00 0.00 -100.00%
P/EPS 58.91 17.72 9.45 6.47 4.82 0.00 0.00 -100.00%
EY 1.70 5.64 10.59 15.45 20.76 0.00 0.00 -100.00%
DY 3.18 4.08 8.26 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 6.26 1.62 0.95 0.79 0.65 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 19/09/05 27/09/04 23/09/03 24/09/02 21/09/01 03/11/00 - -
Price 1.02 2.13 1.43 0.90 0.90 0.00 0.00 -
P/RPS 3.34 3.18 2.36 1.34 0.75 0.00 0.00 -100.00%
P/EPS 19.14 15.40 11.16 6.33 4.29 0.00 0.00 -100.00%
EY 5.23 6.49 8.96 15.79 23.30 0.00 0.00 -100.00%
DY 9.80 4.69 6.99 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.03 1.41 1.12 0.77 0.58 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