[ROHAS] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 56.97%
YoY- 78.78%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 74,846 75,148 73,926 72,487 67,842 63,238 60,769 14.91%
PBT -2,387 -249 437 -252 -654 -1,248 -1,374 44.56%
Tax -48 -82 -105 -109 -185 -201 -173 -57.49%
NP -2,435 -331 332 -361 -839 -1,449 -1,547 35.35%
-
NP to SH -2,435 -331 332 -361 -839 -1,449 -1,547 35.35%
-
Tax Rate - - 24.03% - - - - -
Total Cost 77,281 75,479 73,594 72,848 68,681 64,687 62,316 15.44%
-
Net Worth 27,344 29,316 30,708 30,759 39,764 30,166 29,761 -5.49%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 27,344 29,316 30,708 30,759 39,764 30,166 29,761 -5.49%
NOSH 21,842 21,769 21,969 22,499 28,999 22,021 20,999 2.66%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -3.25% -0.44% 0.45% -0.50% -1.24% -2.29% -2.55% -
ROE -8.91% -1.13% 1.08% -1.17% -2.11% -4.80% -5.20% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 342.67 345.20 336.50 322.16 233.94 287.17 289.38 11.93%
EPS -11.15 -1.52 1.51 -1.60 -2.89 -6.58 -7.37 31.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2519 1.3467 1.3978 1.3671 1.3712 1.3699 1.4172 -7.94%
Adjusted Per Share Value based on latest NOSH - 22,499
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.84 15.90 15.64 15.34 14.35 13.38 12.86 14.92%
EPS -0.52 -0.07 0.07 -0.08 -0.18 -0.31 -0.33 35.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0579 0.062 0.065 0.0651 0.0841 0.0638 0.063 -5.47%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.95 1.10 1.08 1.12 1.02 0.99 0.90 -
P/RPS 0.28 0.32 0.32 0.35 0.44 0.34 0.31 -6.56%
P/EPS -8.52 -72.34 71.47 -69.81 -35.26 -15.05 -12.22 -21.38%
EY -11.73 -1.38 1.40 -1.43 -2.84 -6.65 -8.19 27.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.77 0.82 0.74 0.72 0.64 12.15%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 26/05/04 26/02/04 21/11/03 28/08/03 29/05/03 27/02/03 -
Price 1.10 1.03 1.14 1.13 1.13 1.10 1.00 -
P/RPS 0.32 0.30 0.34 0.35 0.48 0.38 0.35 -5.80%
P/EPS -9.87 -67.74 75.44 -70.43 -39.06 -16.72 -13.57 -19.13%
EY -10.13 -1.48 1.33 -1.42 -2.56 -5.98 -7.37 23.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.76 0.82 0.83 0.82 0.80 0.71 15.40%

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