[ROHAS] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 122.72%
YoY- 121.46%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 75,454 70,526 66,820 73,926 73,073 68,686 61,932 14.03%
PBT -5,633 -7,506 -6,764 437 -1,322 -1,858 -4,020 25.14%
Tax -65 -40 13,556 -105 -138 -154 -120 -33.47%
NP -5,698 -7,546 6,792 332 -1,461 -2,012 -4,140 23.65%
-
NP to SH -5,698 -7,546 6,792 332 -1,461 -2,012 -4,140 23.65%
-
Tax Rate - - - 24.03% - - - -
Total Cost 81,153 78,072 60,028 73,594 74,534 70,698 66,072 14.64%
-
Net Worth 26,959 27,461 29,316 30,937 29,966 29,987 30,166 -7.20%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 26,959 27,461 29,316 30,937 29,966 29,987 30,166 -7.20%
NOSH 21,917 21,936 21,769 22,133 21,919 21,869 22,021 -0.31%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -7.55% -10.70% 10.16% 0.45% -2.00% -2.93% -6.68% -
ROE -21.14% -27.48% 23.17% 1.07% -4.88% -6.71% -13.72% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 344.26 321.51 306.95 334.00 333.36 314.07 281.24 14.38%
EPS -26.00 -34.40 -31.20 1.50 -6.67 -9.20 -18.80 24.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.2519 1.3467 1.3978 1.3671 1.3712 1.3699 -6.91%
Adjusted Per Share Value based on latest NOSH - 21,969
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.96 14.92 14.14 15.64 15.46 14.53 13.10 14.02%
EPS -1.21 -1.60 1.44 0.07 -0.31 -0.43 -0.88 23.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.057 0.0581 0.062 0.0655 0.0634 0.0634 0.0638 -7.21%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.13 0.95 1.10 1.08 1.12 1.02 0.99 -
P/RPS 0.33 0.30 0.36 0.32 0.34 0.32 0.35 -3.83%
P/EPS -4.35 -2.76 3.53 72.00 -16.80 -11.09 -5.27 -11.97%
EY -23.01 -36.21 28.36 1.39 -5.95 -9.02 -18.99 13.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.76 0.82 0.77 0.82 0.74 0.72 17.69%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 26/05/04 26/02/04 21/11/03 28/08/03 29/05/03 -
Price 1.15 1.10 1.03 1.14 1.13 1.13 1.10 -
P/RPS 0.33 0.34 0.34 0.34 0.34 0.36 0.39 -10.51%
P/EPS -4.42 -3.20 3.30 76.00 -16.95 -12.28 -5.85 -17.00%
EY -22.61 -31.27 30.29 1.32 -5.90 -8.14 -17.09 20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 0.76 0.82 0.83 0.82 0.80 10.52%

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