[OCTAGON] YoY Quarter Result on 31-Oct-2003 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- 11.5%
YoY- 43.74%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 19,453 24,806 17,573 16,052 14,784 14,763 12,298 7.93%
PBT 2,827 6,466 5,251 4,922 3,302 3,387 2,952 -0.71%
Tax -501 -2,009 -1,749 -1,452 -888 -1,162 -900 -9.29%
NP 2,326 4,457 3,502 3,470 2,414 2,225 2,052 2.10%
-
NP to SH 2,326 4,457 3,502 3,470 2,414 2,225 2,052 2.10%
-
Tax Rate 17.72% 31.07% 33.31% 29.50% 26.89% 34.31% 30.49% -
Total Cost 17,127 20,349 14,071 12,582 12,370 12,538 10,246 8.93%
-
Net Worth 112,811 87,955 86,228 75,981 71,212 61,363 14,343 40.99%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 6,286 2,055 1,501 1,495 2,414 4,001 732 43.07%
Div Payout % 270.27% 46.13% 42.88% 43.10% 100.00% 179.86% 35.71% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 112,811 87,955 86,228 75,981 71,212 61,363 14,343 40.99%
NOSH 157,162 164,464 60,068 59,827 60,350 40,017 10,469 57.03%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 11.96% 17.97% 19.93% 21.62% 16.33% 15.07% 16.69% -
ROE 2.06% 5.07% 4.06% 4.57% 3.39% 3.63% 14.31% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 12.38 15.08 29.25 26.83 24.50 36.89 117.47 -31.26%
EPS 1.48 2.71 5.83 5.80 4.00 5.56 19.60 -34.97%
DPS 4.00 1.25 2.50 2.50 4.00 10.00 7.00 -8.90%
NAPS 0.7178 0.5348 1.4355 1.27 1.18 1.5334 1.37 -10.20%
Adjusted Per Share Value based on latest NOSH - 59,827
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 11.67 14.88 10.54 9.63 8.87 8.85 7.38 7.93%
EPS 1.39 2.67 2.10 2.08 1.45 1.33 1.23 2.05%
DPS 3.77 1.23 0.90 0.90 1.45 2.40 0.44 43.02%
NAPS 0.6766 0.5275 0.5171 0.4557 0.4271 0.368 0.086 41.00%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 - -
Price 0.82 0.81 2.10 1.98 0.88 1.10 0.00 -
P/RPS 6.62 5.37 7.18 7.38 3.59 2.98 0.00 -
P/EPS 55.41 29.89 36.02 34.14 22.00 19.78 0.00 -
EY 1.80 3.35 2.78 2.93 4.55 5.05 0.00 -
DY 4.88 1.54 1.19 1.26 4.55 9.09 0.00 -
P/NAPS 1.14 1.51 1.46 1.56 0.75 0.72 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 27/12/06 22/12/05 31/12/04 18/12/03 24/12/02 06/12/01 22/12/00 -
Price 0.79 0.74 1.87 2.34 0.90 1.46 0.84 -
P/RPS 6.38 4.91 6.39 8.72 3.67 3.96 0.72 43.82%
P/EPS 53.38 27.31 32.08 40.34 22.50 26.26 4.29 52.19%
EY 1.87 3.66 3.12 2.48 4.44 3.81 23.33 -34.32%
DY 5.06 1.69 1.34 1.07 4.44 6.85 8.33 -7.96%
P/NAPS 1.10 1.38 1.30 1.84 0.76 0.95 0.61 10.32%

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