[OCTAGON] YoY Quarter Result on 31-Jul-2000 [#3]

Announcement Date
03-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Oct-2000
Quarter
31-Jul-2000 [#3]
Profit Trend
QoQ- -12.64%
YoY--%
View:
Show?
Quarter Result
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 12,801 15,482 17,117 13,542 0 -100.00%
PBT 4,415 5,096 4,029 2,669 0 -100.00%
Tax -1,303 -1,464 -1,128 -747 0 -100.00%
NP 3,112 3,632 2,901 1,922 0 -100.00%
-
NP to SH 3,112 3,632 2,901 1,922 0 -100.00%
-
Tax Rate 29.51% 28.73% 28.00% 27.99% - -
Total Cost 9,689 11,850 14,216 11,620 0 -100.00%
-
Net Worth 76,750 69,878 62,021 31,210 0 -100.00%
Dividend
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - 2,401 - - - -
Div Payout % - 66.12% - - - -
Equity
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 76,750 69,878 62,021 31,210 0 -100.00%
NOSH 59,961 60,033 40,013 25,190 0 -100.00%
Ratio Analysis
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 24.31% 23.46% 16.95% 14.19% 0.00% -
ROE 4.05% 5.20% 4.68% 6.16% 0.00% -
Per Share
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 21.35 25.79 42.78 53.76 0.00 -100.00%
EPS 5.19 6.05 7.25 7.63 0.00 -100.00%
DPS 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.28 1.164 1.55 1.239 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 25,190
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 7.68 9.29 10.27 8.12 0.00 -100.00%
EPS 1.87 2.18 1.74 1.15 0.00 -100.00%
DPS 0.00 1.44 0.00 0.00 0.00 -
NAPS 0.4603 0.4191 0.372 0.1872 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 31/07/03 31/07/02 31/07/01 - - -
Price 1.21 0.92 1.01 0.00 0.00 -
P/RPS 5.67 3.57 2.36 0.00 0.00 -100.00%
P/EPS 23.31 15.21 13.93 0.00 0.00 -100.00%
EY 4.29 6.58 7.18 0.00 0.00 -100.00%
DY 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.95 0.79 0.65 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 23/09/03 24/09/02 21/09/01 03/11/00 - -
Price 1.43 0.90 0.90 0.00 0.00 -
P/RPS 6.70 3.49 2.10 0.00 0.00 -100.00%
P/EPS 27.55 14.88 12.41 0.00 0.00 -100.00%
EY 3.63 6.72 8.06 0.00 0.00 -100.00%
DY 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 1.12 0.77 0.58 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