[OCTAGON] YoY TTM Result on 31-Jan-2002 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
12-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jan-2002 [#1]
Profit Trend
QoQ- -5.22%
YoY- 12.24%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 59,629 52,673 54,972 59,322 54,725 12,194 37.31%
PBT 17,166 15,948 15,342 14,370 12,556 3,536 37.11%
Tax -5,122 -4,728 -4,444 -4,310 -3,593 -991 38.84%
NP 12,044 11,220 10,898 10,060 8,963 2,545 36.41%
-
NP to SH 12,044 11,220 10,898 10,060 8,963 2,545 36.41%
-
Tax Rate 29.84% 29.65% 28.97% 29.99% 28.62% 28.03% -
Total Cost 47,585 41,453 44,074 49,262 45,762 9,649 37.54%
-
Net Worth 94,006 79,411 71,749 63,571 57,620 0 -
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 7,508 7,495 4,815 4,001 732 - -
Div Payout % 62.34% 66.81% 44.19% 39.78% 8.18% - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 94,006 79,411 71,749 63,571 57,620 0 -
NOSH 65,900 60,160 59,297 39,982 40,014 40,015 10.48%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 20.20% 21.30% 19.82% 16.96% 16.38% 20.87% -
ROE 12.81% 14.13% 15.19% 15.82% 15.56% 0.00% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 90.48 87.55 92.71 148.37 136.76 30.47 24.28%
EPS 18.28 18.65 18.38 25.16 22.40 6.36 23.48%
DPS 11.39 12.50 8.12 10.00 1.83 0.00 -
NAPS 1.4265 1.32 1.21 1.59 1.44 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,982
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 35.76 31.59 32.97 35.58 32.82 7.31 37.32%
EPS 7.22 6.73 6.54 6.03 5.38 1.53 36.33%
DPS 4.50 4.50 2.89 2.40 0.44 0.00 -
NAPS 0.5638 0.4763 0.4303 0.3813 0.3456 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 - -
Price 1.90 2.43 0.89 1.36 0.86 0.00 -
P/RPS 2.10 2.78 0.96 0.92 0.63 0.00 -
P/EPS 10.40 13.03 4.84 5.41 3.84 0.00 -
EY 9.62 7.68 20.65 18.50 26.05 0.00 -
DY 6.00 5.14 9.12 7.35 2.13 0.00 -
P/NAPS 1.33 1.84 0.74 0.86 0.60 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/03/05 25/03/04 28/04/03 12/03/02 21/03/01 - -
Price 1.82 2.85 0.90 1.36 0.75 0.00 -
P/RPS 2.01 3.26 0.97 0.92 0.55 0.00 -
P/EPS 9.96 15.28 4.90 5.41 3.35 0.00 -
EY 10.04 6.54 20.42 18.50 29.87 0.00 -
DY 6.26 4.39 9.02 7.35 2.44 0.00 -
P/NAPS 1.28 2.16 0.74 0.86 0.52 0.00 -

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