[OCTAGON] YoY TTM Result on 31-Jul-2001 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
24-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
31-Jul-2001 [#3]
Profit Trend
QoQ- 10.35%
YoY- 56.61%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 56,853 51,117 54,919 60,297 39,701 9.38%
PBT 16,725 14,292 15,428 14,604 9,266 15.89%
Tax -4,836 -4,190 -4,678 -4,163 -2,599 16.78%
NP 11,889 10,102 10,750 10,441 6,667 15.54%
-
NP to SH 11,889 10,102 10,750 10,441 6,667 15.54%
-
Tax Rate 28.91% 29.32% 30.32% 28.51% 28.05% -
Total Cost 44,964 41,015 44,169 49,856 33,034 8.00%
-
Net Worth 93,134 76,750 69,878 62,021 31,210 31.40%
Dividend
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 7,502 8,413 6,403 732 - -
Div Payout % 63.10% 83.29% 59.56% 7.02% - -
Equity
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 93,134 76,750 69,878 62,021 31,210 31.40%
NOSH 61,438 59,961 60,033 40,013 25,190 24.94%
Ratio Analysis
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 20.91% 19.76% 19.57% 17.32% 16.79% -
ROE 12.77% 13.16% 15.38% 16.83% 21.36% -
Per Share
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 92.54 85.25 91.48 150.69 157.61 -12.45%
EPS 19.35 16.85 17.91 26.09 26.47 -7.52%
DPS 12.21 14.00 10.67 1.83 0.00 -
NAPS 1.5159 1.28 1.164 1.55 1.239 5.16%
Adjusted Per Share Value based on latest NOSH - 40,013
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 34.10 30.66 32.94 36.16 23.81 9.38%
EPS 7.13 6.06 6.45 6.26 4.00 15.53%
DPS 4.50 5.05 3.84 0.44 0.00 -
NAPS 0.5586 0.4603 0.4191 0.372 0.1872 31.40%
Price Multiplier on Financial Quarter End Date
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 30/07/04 31/07/03 31/07/02 31/07/01 - -
Price 2.45 1.21 0.92 1.01 0.00 -
P/RPS 2.65 1.42 1.01 0.67 0.00 -
P/EPS 12.66 7.18 5.14 3.87 0.00 -
EY 7.90 13.92 19.46 25.84 0.00 -
DY 4.98 11.57 11.59 1.81 0.00 -
P/NAPS 1.62 0.95 0.79 0.65 0.00 -
Price Multiplier on Announcement Date
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 27/09/04 23/09/03 24/09/02 21/09/01 - -
Price 2.13 1.43 0.90 0.90 0.00 -
P/RPS 2.30 1.68 0.98 0.60 0.00 -
P/EPS 11.01 8.49 5.03 3.45 0.00 -
EY 9.08 11.78 19.90 28.99 0.00 -
DY 5.73 9.79 11.85 2.04 0.00 -
P/NAPS 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