[ROHAS] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 103.25%
YoY- -2.31%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 71,727 213,192 148,281 97,546 46,361 193,954 136,594 -34.93%
PBT 5,527 18,951 14,423 9,682 4,730 22,576 15,749 -50.27%
Tax -1,276 -4,209 -3,322 -1,743 -824 -5,181 -2,800 -40.80%
NP 4,251 14,742 11,101 7,939 3,906 17,395 12,949 -52.44%
-
NP to SH 4,251 14,742 11,101 7,939 3,906 17,395 12,949 -52.44%
-
Tax Rate 23.09% 22.21% 23.03% 18.00% 17.42% 22.95% 17.78% -
Total Cost 67,476 198,450 137,180 89,607 42,455 176,559 123,645 -33.24%
-
Net Worth 116,781 112,304 108,666 107,873 103,809 99,786 95,349 14.48%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 2,019 - - - 2,019 - -
Div Payout % - 13.70% - - - 11.61% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 116,781 112,304 108,666 107,873 103,809 99,786 95,349 14.48%
NOSH 40,408 40,397 40,396 40,402 40,392 40,399 40,402 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.93% 6.91% 7.49% 8.14% 8.43% 8.97% 9.48% -
ROE 3.64% 13.13% 10.22% 7.36% 3.76% 17.43% 13.58% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 177.50 527.74 367.06 241.44 114.77 480.09 338.08 -34.94%
EPS 10.52 36.49 27.48 19.65 9.67 43.06 32.05 -52.44%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.89 2.78 2.69 2.67 2.57 2.47 2.36 14.47%
Adjusted Per Share Value based on latest NOSH - 40,410
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.18 45.10 31.37 20.64 9.81 41.03 28.90 -34.92%
EPS 0.90 3.12 2.35 1.68 0.83 3.68 2.74 -52.42%
DPS 0.00 0.43 0.00 0.00 0.00 0.43 0.00 -
NAPS 0.2471 0.2376 0.2299 0.2282 0.2196 0.2111 0.2017 14.50%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.15 2.97 3.07 3.20 3.16 3.18 3.31 -
P/RPS 1.77 0.56 0.84 1.33 2.75 0.66 0.98 48.36%
P/EPS 29.94 8.14 11.17 16.28 32.68 7.39 10.33 103.41%
EY 3.34 12.29 8.95 6.14 3.06 13.54 9.68 -50.83%
DY 0.00 1.68 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 1.09 1.07 1.14 1.20 1.23 1.29 1.40 -15.38%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 24/02/14 21/11/13 30/08/13 28/05/13 26/02/13 28/11/12 -
Price 3.02 3.05 3.08 3.00 3.25 3.12 3.40 -
P/RPS 1.70 0.58 0.84 1.24 2.83 0.65 1.01 41.54%
P/EPS 28.71 8.36 11.21 15.27 33.61 7.25 10.61 94.30%
EY 3.48 11.96 8.92 6.55 2.98 13.80 9.43 -48.58%
DY 0.00 1.64 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 1.04 1.10 1.14 1.12 1.26 1.26 1.44 -19.51%

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