[ROHAS] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -11.5%
YoY- -2013.86%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 104,706 108,260 110,704 83,230 75,454 70,526 66,820 34.87%
PBT 2,132 1,968 3,148 -6,152 -5,633 -7,506 -6,764 -
Tax -112 -110 -100 -202 -65 -40 13,556 -
NP 2,020 1,858 3,048 -6,354 -5,698 -7,546 6,792 -55.41%
-
NP to SH 1,977 1,820 3,048 -6,354 -5,698 -7,546 6,792 -56.04%
-
Tax Rate 5.25% 5.59% 3.18% - - - - -
Total Cost 102,686 106,402 107,656 89,584 81,153 78,072 60,028 42.98%
-
Net Worth 26,557 21,666 22,117 24,977 26,959 27,461 29,316 -6.37%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 26,557 21,666 22,117 24,977 26,959 27,461 29,316 -6.37%
NOSH 26,294 21,666 22,117 21,910 21,917 21,936 21,769 13.40%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.93% 1.72% 2.75% -7.63% -7.55% -10.70% 10.16% -
ROE 7.45% 8.40% 13.78% -25.44% -21.14% -27.48% 23.17% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 398.21 499.66 500.52 379.87 344.26 321.51 306.95 18.93%
EPS 7.52 6.92 11.44 -24.16 -26.00 -34.40 -31.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.00 1.00 1.14 1.23 1.2519 1.3467 -17.43%
Adjusted Per Share Value based on latest NOSH - 21,893
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 22.15 22.90 23.42 17.61 15.96 14.92 14.14 34.84%
EPS 0.42 0.39 0.64 -1.34 -1.21 -1.60 1.44 -55.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0458 0.0468 0.0528 0.057 0.0581 0.062 -6.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.96 1.08 1.17 1.18 1.13 0.95 1.10 -
P/RPS 0.24 0.22 0.23 0.31 0.33 0.30 0.36 -23.66%
P/EPS 12.77 12.86 8.49 -4.07 -4.35 -2.76 3.53 135.47%
EY 7.83 7.78 11.78 -24.58 -23.01 -36.21 28.36 -57.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.08 1.17 1.04 0.92 0.76 0.82 10.29%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 30/08/05 26/05/05 28/02/05 30/11/04 27/08/04 26/05/04 -
Price 0.86 0.98 1.00 1.18 1.15 1.10 1.03 -
P/RPS 0.22 0.20 0.20 0.31 0.33 0.34 0.34 -25.16%
P/EPS 11.44 11.67 7.26 -4.07 -4.42 -3.20 3.30 128.88%
EY 8.74 8.57 13.78 -24.58 -22.61 -31.27 30.29 -56.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.98 1.00 1.04 0.93 0.88 0.76 7.73%

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