[OCTAGON] YoY Quarter Result on 30-Apr-2004 [#2]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
24-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
30-Apr-2004 [#2]
Profit Trend
QoQ- 17.95%
YoY- 11.71%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 20,379 19,358 15,035 13,602 12,020 13,194 15,962 4.15%
PBT 2,224 4,167 3,859 3,949 3,371 3,740 3,749 -8.33%
Tax -1,157 -1,415 -1,116 -1,288 -989 -1,082 -1,050 1.62%
NP 1,067 2,752 2,743 2,661 2,382 2,658 2,699 -14.32%
-
NP to SH 1,067 2,752 2,743 2,661 2,382 2,658 2,699 -14.32%
-
Tax Rate 52.02% 33.96% 28.92% 32.62% 29.34% 28.93% 28.01% -
Total Cost 19,312 16,606 12,292 10,941 9,638 10,536 13,263 6.45%
-
Net Worth 111,438 110,934 95,609 82,370 75,599 66,250 59,086 11.14%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - 6,593 6,006 5,999 - - -
Div Payout % - - 240.38% 225.73% 251.89% - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 111,438 110,934 95,609 82,370 75,599 66,250 59,086 11.14%
NOSH 156,911 158,160 65,937 60,067 59,999 39,969 39,985 25.57%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 5.24% 14.22% 18.24% 19.56% 19.82% 20.15% 16.91% -
ROE 0.96% 2.48% 2.87% 3.23% 3.15% 4.01% 4.57% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 12.99 12.24 22.80 22.64 20.03 33.01 39.92 -17.05%
EPS 0.68 1.74 4.16 4.43 3.97 6.65 6.75 -31.77%
DPS 0.00 0.00 10.00 10.00 10.00 0.00 0.00 -
NAPS 0.7102 0.7014 1.45 1.3713 1.26 1.6575 1.4777 -11.49%
Adjusted Per Share Value based on latest NOSH - 60,067
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 12.22 11.61 9.02 8.16 7.21 7.91 9.57 4.15%
EPS 0.64 1.65 1.65 1.60 1.43 1.59 1.62 -14.33%
DPS 0.00 0.00 3.95 3.60 3.60 0.00 0.00 -
NAPS 0.6683 0.6653 0.5734 0.494 0.4534 0.3973 0.3544 11.14%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.93 0.94 1.78 2.62 0.88 1.39 0.75 -
P/RPS 7.16 7.68 7.81 11.57 4.39 4.21 1.88 24.95%
P/EPS 136.76 54.02 42.79 59.14 22.17 20.90 11.11 51.92%
EY 0.73 1.85 2.34 1.69 4.51 4.78 9.00 -34.19%
DY 0.00 0.00 5.62 3.82 11.36 0.00 0.00 -
P/NAPS 1.31 1.34 1.23 1.91 0.70 0.84 0.51 17.01%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 28/06/07 26/06/06 08/06/05 24/06/04 24/06/03 30/07/02 25/06/01 -
Price 0.94 0.90 1.52 2.60 1.00 0.90 0.82 -
P/RPS 7.24 7.35 6.67 11.48 4.99 2.73 2.05 23.39%
P/EPS 138.24 51.72 36.54 58.69 25.19 13.53 12.15 49.94%
EY 0.72 1.93 2.74 1.70 3.97 7.39 8.23 -33.35%
DY 0.00 0.00 6.58 3.85 10.00 0.00 0.00 -
P/NAPS 1.32 1.28 1.05 1.90 0.79 0.54 0.55 15.70%

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