[OCTAGON] YoY 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- 36.64%
YoY- 25.2%
View:
Show?
Quarter Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 22,141 15,399 12,801 15,482 17,117 13,542 0 -100.00%
PBT 5,142 4,614 4,415 5,096 4,029 2,669 0 -100.00%
Tax -1,484 -1,112 -1,303 -1,464 -1,128 -747 0 -100.00%
NP 3,658 3,502 3,112 3,632 2,901 1,922 0 -100.00%
-
NP to SH 3,658 3,502 3,112 3,632 2,901 1,922 0 -100.00%
-
Tax Rate 28.86% 24.10% 29.51% 28.73% 28.00% 27.99% - -
Total Cost 18,483 11,897 9,689 11,850 14,216 11,620 0 -100.00%
-
Net Worth 82,634 93,134 76,750 69,878 62,021 31,210 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 - - - 2,401 - - - -
Div Payout % - - - 66.12% - - - -
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 82,634 93,134 76,750 69,878 62,021 31,210 0 -100.00%
NOSH 164,774 61,438 59,961 60,033 40,013 25,190 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 16.52% 22.74% 24.31% 23.46% 16.95% 14.19% 0.00% -
ROE 4.43% 3.76% 4.05% 5.20% 4.68% 6.16% 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 13.44 25.06 21.35 25.79 42.78 53.76 0.00 -100.00%
EPS 2.22 5.70 5.19 6.05 7.25 7.63 0.00 -100.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
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 13.28 9.24 7.68 9.29 10.27 8.12 0.00 -100.00%
EPS 2.19 2.10 1.87 2.18 1.74 1.15 0.00 -100.00%
DPS 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
NAPS 0.4956 0.5586 0.4603 0.4191 0.372 0.1872 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 23.37 9.77 5.67 3.57 2.36 0.00 0.00 -100.00%
P/EPS 141.44 42.98 23.31 15.21 13.93 0.00 0.00 -100.00%
EY 0.71 2.33 4.29 6.58 7.18 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
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 7.59 8.50 6.70 3.49 2.10 0.00 0.00 -100.00%
P/EPS 45.95 37.37 27.55 14.88 12.41 0.00 0.00 -100.00%
EY 2.18 2.68 3.63 6.72 8.06 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 4.44 0.00 0.00 0.00 -
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