[OCTAGON] YoY Quarter Result on 31-Oct-2001 [#4]

Announcement Date
06-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
31-Oct-2001 [#4]
Profit Trend
QoQ- -23.3%
YoY- 8.43%
View:
Show?
Quarter Result
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 17,573 16,052 14,784 14,763 12,298 0 -100.00%
PBT 5,251 4,922 3,302 3,387 2,952 0 -100.00%
Tax -1,749 -1,452 -888 -1,162 -900 0 -100.00%
NP 3,502 3,470 2,414 2,225 2,052 0 -100.00%
-
NP to SH 3,502 3,470 2,414 2,225 2,052 0 -100.00%
-
Tax Rate 33.31% 29.50% 26.89% 34.31% 30.49% - -
Total Cost 14,071 12,582 12,370 12,538 10,246 0 -100.00%
-
Net Worth 86,228 75,981 71,212 61,363 14,343 0 -100.00%
Dividend
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 1,501 1,495 2,414 4,001 732 - -100.00%
Div Payout % 42.88% 43.10% 100.00% 179.86% 35.71% - -
Equity
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 86,228 75,981 71,212 61,363 14,343 0 -100.00%
NOSH 60,068 59,827 60,350 40,017 10,469 0 -100.00%
Ratio Analysis
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 19.93% 21.62% 16.33% 15.07% 16.69% 0.00% -
ROE 4.06% 4.57% 3.39% 3.63% 14.31% 0.00% -
Per Share
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 29.25 26.83 24.50 36.89 117.47 0.00 -100.00%
EPS 5.83 5.80 4.00 5.56 19.60 0.00 -100.00%
DPS 2.50 2.50 4.00 10.00 7.00 0.00 -100.00%
NAPS 1.4355 1.27 1.18 1.5334 1.37 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 40,017
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 10.54 9.63 8.87 8.85 7.38 0.00 -100.00%
EPS 2.10 2.08 1.45 1.33 1.23 0.00 -100.00%
DPS 0.90 0.90 1.45 2.40 0.44 0.00 -100.00%
NAPS 0.5171 0.4557 0.4271 0.368 0.086 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 29/10/04 31/10/03 31/10/02 31/10/01 - - -
Price 2.10 1.98 0.88 1.10 0.00 0.00 -
P/RPS 7.18 7.38 3.59 2.98 0.00 0.00 -100.00%
P/EPS 36.02 34.14 22.00 19.78 0.00 0.00 -100.00%
EY 2.78 2.93 4.55 5.05 0.00 0.00 -100.00%
DY 1.19 1.26 4.55 9.09 0.00 0.00 -100.00%
P/NAPS 1.46 1.56 0.75 0.72 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/12/04 18/12/03 24/12/02 06/12/01 22/12/00 - -
Price 1.87 2.34 0.90 1.46 0.84 0.00 -
P/RPS 6.39 8.72 3.67 3.96 0.72 0.00 -100.00%
P/EPS 32.08 40.34 22.50 26.26 4.29 0.00 -100.00%
EY 3.12 2.48 4.44 3.81 23.33 0.00 -100.00%
DY 1.34 1.07 4.44 6.85 8.33 0.00 -100.00%
P/NAPS 1.30 1.84 0.76 0.95 0.61 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