[ROHAS] QoQ Cumulative 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- 130.29%
YoY- 121.46%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 56,591 35,263 16,705 73,926 54,805 34,343 15,483 136.72%
PBT -4,225 -3,753 -1,691 437 -992 -929 -1,005 159.79%
Tax -49 -20 3,389 -105 -104 -77 -30 38.56%
NP -4,274 -3,773 1,698 332 -1,096 -1,006 -1,035 156.72%
-
NP to SH -4,274 -3,773 1,698 332 -1,096 -1,006 -1,035 156.72%
-
Tax Rate - - - 24.03% - - - -
Total Cost 60,865 39,036 15,007 73,594 55,901 35,349 16,518 137.99%
-
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 21,920 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 -15.85% -13.74% 5.79% 1.07% -3.66% -3.35% -3.43% -
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 258.19 160.75 76.74 334.00 250.02 157.04 70.31 137.45%
EPS -19.50 -17.20 -7.80 1.50 -5.00 -4.60 -4.70 157.53%
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 11.97 7.46 3.53 15.64 11.60 7.27 3.28 136.47%
EPS -0.90 -0.80 0.36 0.07 -0.23 -0.21 -0.22 155.13%
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 0.44 0.59 1.43 0.32 0.45 0.65 1.41 -53.89%
P/EPS -5.79 -5.52 14.10 72.00 -22.40 -22.17 -21.06 -57.61%
EY -17.26 -18.11 7.09 1.39 -4.46 -4.51 -4.75 135.80%
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 0.45 0.68 1.34 0.34 0.45 0.72 1.56 -56.24%
P/EPS -5.90 -6.40 13.21 76.00 -22.60 -24.57 -23.40 -59.98%
EY -16.96 -15.64 7.57 1.32 -4.42 -4.07 -4.27 150.17%
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