[OCTAGON] YoY Quarter Result on 31-Oct-2004 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
31-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Oct-2004 [#4]
Profit Trend
QoQ-0.0%
YoY- 0.92%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 35,185 19,453 24,806 17,573 16,052 14,784 14,763 15.56%
PBT 9,153 2,827 6,466 5,251 4,922 3,302 3,387 18.01%
Tax -1,319 -501 -2,009 -1,749 -1,452 -888 -1,162 2.13%
NP 7,834 2,326 4,457 3,502 3,470 2,414 2,225 23.32%
-
NP to SH 7,834 2,326 4,457 3,502 3,470 2,414 2,225 23.32%
-
Tax Rate 14.41% 17.72% 31.07% 33.31% 29.50% 26.89% 34.31% -
Total Cost 27,351 17,127 20,349 14,071 12,582 12,370 12,538 13.87%
-
Net Worth 123,551 112,811 87,955 86,228 75,981 71,212 61,363 12.36%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 6,638 6,286 2,055 1,501 1,495 2,414 4,001 8.79%
Div Payout % 84.75% 270.27% 46.13% 42.88% 43.10% 100.00% 179.86% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 123,551 112,811 87,955 86,228 75,981 71,212 61,363 12.36%
NOSH 165,974 157,162 164,464 60,068 59,827 60,350 40,017 26.74%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 22.27% 11.96% 17.97% 19.93% 21.62% 16.33% 15.07% -
ROE 6.34% 2.06% 5.07% 4.06% 4.57% 3.39% 3.63% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 21.20 12.38 15.08 29.25 26.83 24.50 36.89 -8.81%
EPS 4.72 1.48 2.71 5.83 5.80 4.00 5.56 -2.69%
DPS 4.00 4.00 1.25 2.50 2.50 4.00 10.00 -14.15%
NAPS 0.7444 0.7178 0.5348 1.4355 1.27 1.18 1.5334 -11.34%
Adjusted Per Share Value based on latest NOSH - 60,068
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 21.10 11.67 14.88 10.54 9.63 8.87 8.85 15.57%
EPS 4.70 1.39 2.67 2.10 2.08 1.45 1.33 23.40%
DPS 3.98 3.77 1.23 0.90 0.90 1.45 2.40 8.79%
NAPS 0.741 0.6766 0.5275 0.5171 0.4557 0.4271 0.368 12.36%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 1.15 0.82 0.81 2.10 1.98 0.88 1.10 -
P/RPS 5.42 6.62 5.37 7.18 7.38 3.59 2.98 10.47%
P/EPS 24.36 55.41 29.89 36.02 34.14 22.00 19.78 3.53%
EY 4.10 1.80 3.35 2.78 2.93 4.55 5.05 -3.41%
DY 3.48 4.88 1.54 1.19 1.26 4.55 9.09 -14.78%
P/NAPS 1.54 1.14 1.51 1.46 1.56 0.75 0.72 13.50%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 19/12/07 27/12/06 22/12/05 31/12/04 18/12/03 24/12/02 06/12/01 -
Price 1.04 0.79 0.74 1.87 2.34 0.90 1.46 -
P/RPS 4.91 6.38 4.91 6.39 8.72 3.67 3.96 3.64%
P/EPS 22.03 53.38 27.31 32.08 40.34 22.50 26.26 -2.88%
EY 4.54 1.87 3.66 3.12 2.48 4.44 3.81 2.96%
DY 3.85 5.06 1.69 1.34 1.07 4.44 6.85 -9.15%
P/NAPS 1.40 1.10 1.38 1.30 1.84 0.76 0.95 6.67%

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