[OCTAGON] QoQ Cumulative Quarter Result on 30-Apr-2000 [#2]

Announcement Date
03-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2000
Quarter
30-Apr-2000 [#2]
Profit Trend
QoQ- 86.48%
YoY--%
View:
Show?
Cumulative Result
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Revenue 14,920 52,051 39,685 26,143 12,194 0 0 -100.00%
PBT 3,874 12,194 9,266 6,597 3,536 0 0 -100.00%
Tax -1,085 -3,499 -2,599 -1,851 -991 0 0 -100.00%
NP 2,789 8,695 6,667 4,746 2,545 0 0 -100.00%
-
NP to SH 2,789 8,695 6,667 4,746 2,545 0 0 -100.00%
-
Tax Rate 28.01% 28.69% 28.05% 28.06% 28.03% - - -
Total Cost 12,131 43,356 33,018 21,397 9,649 0 0 -100.00%
-
Net Worth 57,620 40,487 31,194 33,159 0 0 0 -100.00%
Dividend
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Div - 2,103 - - - - - -
Div Payout % - 24.20% - - - - - -
Equity
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Net Worth 57,620 40,487 31,194 33,159 0 0 0 -100.00%
NOSH 40,014 30,055 25,177 25,177 40,015 0 0 -100.00%
Ratio Analysis
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
NP Margin 18.69% 16.70% 16.80% 18.15% 20.87% 0.00% 0.00% -
ROE 4.84% 21.48% 21.37% 14.31% 0.00% 0.00% 0.00% -
Per Share
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
RPS 37.29 173.18 157.62 103.83 30.47 0.00 0.00 -100.00%
EPS 6.97 28.79 26.48 18.85 6.36 0.00 0.00 -100.00%
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.3471 1.239 1.317 0.00 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 25,171
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
RPS 8.95 31.22 23.80 15.68 7.31 0.00 0.00 -100.00%
EPS 1.67 5.21 4.00 2.85 1.53 0.00 0.00 -100.00%
DPS 0.00 1.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3456 0.2428 0.1871 0.1989 0.00 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Date 31/01/01 - - - - - - -
Price 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.31 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 12.34 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 8.10 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Date 21/03/01 22/12/00 03/11/00 03/11/00 - - - -
Price 0.75 0.84 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.01 0.49 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 10.76 2.90 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 9.29 34.44 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.00 0.00 0.00 0.00 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