[OCTAGON] YoY Quarter Result on 30-Apr-2003 [#2]

Announcement Date
24-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- 8.57%
YoY- -10.38%
View:
Show?
Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 19,358 15,035 13,602 12,020 13,194 15,962 13,965 5.59%
PBT 4,167 3,859 3,949 3,371 3,740 3,749 3,061 5.27%
Tax -1,415 -1,116 -1,288 -989 -1,082 -1,050 -861 8.62%
NP 2,752 2,743 2,661 2,382 2,658 2,699 2,200 3.79%
-
NP to SH 2,752 2,743 2,661 2,382 2,658 2,699 2,200 3.79%
-
Tax Rate 33.96% 28.92% 32.62% 29.34% 28.93% 28.01% 28.13% -
Total Cost 16,606 12,292 10,941 9,638 10,536 13,263 11,765 5.90%
-
Net Worth 110,934 95,609 82,370 75,599 66,250 59,086 33,151 22.28%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - 6,593 6,006 5,999 - - - -
Div Payout % - 240.38% 225.73% 251.89% - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 110,934 95,609 82,370 75,599 66,250 59,086 33,151 22.28%
NOSH 158,160 65,937 60,067 59,999 39,969 39,985 25,171 35.82%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 14.22% 18.24% 19.56% 19.82% 20.15% 16.91% 15.75% -
ROE 2.48% 2.87% 3.23% 3.15% 4.01% 4.57% 6.64% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 12.24 22.80 22.64 20.03 33.01 39.92 55.48 -22.25%
EPS 1.74 4.16 4.43 3.97 6.65 6.75 8.74 -23.57%
DPS 0.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 0.7014 1.45 1.3713 1.26 1.6575 1.4777 1.317 -9.96%
Adjusted Per Share Value based on latest NOSH - 59,999
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 11.61 9.02 8.16 7.21 7.91 9.57 8.38 5.58%
EPS 1.65 1.65 1.60 1.43 1.59 1.62 1.32 3.78%
DPS 0.00 3.95 3.60 3.60 0.00 0.00 0.00 -
NAPS 0.6653 0.5734 0.494 0.4534 0.3973 0.3544 0.1988 22.29%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 - -
Price 0.94 1.78 2.62 0.88 1.39 0.75 0.00 -
P/RPS 7.68 7.81 11.57 4.39 4.21 1.88 0.00 -
P/EPS 54.02 42.79 59.14 22.17 20.90 11.11 0.00 -
EY 1.85 2.34 1.69 4.51 4.78 9.00 0.00 -
DY 0.00 5.62 3.82 11.36 0.00 0.00 0.00 -
P/NAPS 1.34 1.23 1.91 0.70 0.84 0.51 0.00 -
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 26/06/06 08/06/05 24/06/04 24/06/03 30/07/02 25/06/01 03/11/00 -
Price 0.90 1.52 2.60 1.00 0.90 0.82 0.00 -
P/RPS 7.35 6.67 11.48 4.99 2.73 2.05 0.00 -
P/EPS 51.72 36.54 58.69 25.19 13.53 12.15 0.00 -
EY 1.93 2.74 1.70 3.97 7.39 8.23 0.00 -
DY 0.00 6.58 3.85 10.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.05 1.90 0.79 0.54 0.55 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