[OCTAGON] YoY TTM Result on 31-Jul-2002 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
24-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jul-2002 [#3]
Profit Trend
QoQ- 7.3%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 67,804 56,853 51,117 54,919 60,297 39,701 11.29%
PBT 17,604 16,725 14,292 15,428 14,604 9,266 13.68%
Tax -5,322 -4,836 -4,190 -4,678 -4,163 -2,599 15.40%
NP 12,282 11,889 10,102 10,750 10,441 6,667 12.98%
-
NP to SH 12,282 11,889 10,102 10,750 10,441 6,667 12.98%
-
Tax Rate 30.23% 28.91% 29.32% 30.32% 28.51% 28.05% -
Total Cost 55,522 44,964 41,015 44,169 49,856 33,034 10.93%
-
Net Worth 82,634 93,134 76,750 69,878 62,021 31,210 21.48%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 8,095 7,502 8,413 6,403 732 - -
Div Payout % 65.91% 63.10% 83.29% 59.56% 7.02% - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 82,634 93,134 76,750 69,878 62,021 31,210 21.48%
NOSH 164,774 61,438 59,961 60,033 40,013 25,190 45.56%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 18.11% 20.91% 19.76% 19.57% 17.32% 16.79% -
ROE 14.86% 12.77% 13.16% 15.38% 16.83% 21.36% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 41.15 92.54 85.25 91.48 150.69 157.61 -23.54%
EPS 7.45 19.35 16.85 17.91 26.09 26.47 -22.38%
DPS 4.91 12.21 14.00 10.67 1.83 0.00 -
NAPS 0.5015 1.5159 1.28 1.164 1.55 1.239 -16.53%
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 CAGR
RPS 40.66 34.10 30.66 32.94 36.16 23.81 11.28%
EPS 7.37 7.13 6.06 6.45 6.26 4.00 12.99%
DPS 4.86 4.50 5.05 3.84 0.44 0.00 -
NAPS 0.4956 0.5586 0.4603 0.4191 0.372 0.1872 21.48%
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 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 -
P/RPS 7.63 2.65 1.42 1.01 0.67 0.00 -
P/EPS 42.13 12.66 7.18 5.14 3.87 0.00 -
EY 2.37 7.90 13.92 19.46 25.84 0.00 -
DY 1.56 4.98 11.57 11.59 1.81 0.00 -
P/NAPS 6.26 1.62 0.95 0.79 0.65 0.00 -
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 19/09/05 27/09/04 23/09/03 24/09/02 21/09/01 - -
Price 1.02 2.13 1.43 0.90 0.90 0.00 -
P/RPS 2.48 2.30 1.68 0.98 0.60 0.00 -
P/EPS 13.68 11.01 8.49 5.03 3.45 0.00 -
EY 7.31 9.08 11.78 19.90 28.99 0.00 -
DY 4.82 5.73 9.79 11.85 2.04 0.00 -
P/NAPS 2.03 1.41 1.12 0.77 0.58 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