[ROHAS] QoQ TTM Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 9.05%
YoY- -1411.02%
Quarter Report
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 72,487 67,842 63,238 60,769 60,876 62,323 63,553 9.15%
PBT -252 -654 -1,248 -1,374 -1,265 -436 -47 206.02%
Tax -109 -185 -201 -173 -436 -333 -141 -15.75%
NP -361 -839 -1,449 -1,547 -1,701 -769 -188 54.42%
-
NP to SH -361 -839 -1,449 -1,547 -1,701 -769 -317 9.04%
-
Tax Rate - - - - - - - -
Total Cost 72,848 68,681 64,687 62,316 62,577 63,092 63,741 9.30%
-
Net Worth 30,759 39,764 30,166 29,761 29,106 29,257 29,418 3.01%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 30,759 39,764 30,166 29,761 29,106 29,257 29,418 3.01%
NOSH 22,499 28,999 22,021 20,999 21,037 20,750 19,877 8.60%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -0.50% -1.24% -2.29% -2.55% -2.79% -1.23% -0.30% -
ROE -1.17% -2.11% -4.80% -5.20% -5.84% -2.63% -1.08% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 322.16 233.94 287.17 289.38 289.38 300.35 319.73 0.50%
EPS -1.60 -2.89 -6.58 -7.37 -8.09 -3.71 -1.59 0.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3671 1.3712 1.3699 1.4172 1.3836 1.41 1.48 -5.14%
Adjusted Per Share Value based on latest NOSH - 20,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.34 14.35 13.38 12.86 12.88 13.19 13.45 9.15%
EPS -0.08 -0.18 -0.31 -0.33 -0.36 -0.16 -0.07 9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0651 0.0841 0.0638 0.063 0.0616 0.0619 0.0622 3.08%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.12 1.02 0.99 0.90 1.26 1.32 1.42 -
P/RPS 0.35 0.44 0.34 0.31 0.44 0.44 0.44 -14.13%
P/EPS -69.81 -35.26 -15.05 -12.22 -15.58 -35.62 -89.04 -14.96%
EY -1.43 -2.84 -6.65 -8.19 -6.42 -2.81 -1.12 17.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 0.72 0.64 0.91 0.94 0.96 -9.96%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 29/05/03 27/02/03 20/11/02 27/08/02 30/05/02 -
Price 1.13 1.13 1.10 1.00 1.03 1.38 1.35 -
P/RPS 0.35 0.48 0.38 0.35 0.36 0.46 0.42 -11.43%
P/EPS -70.43 -39.06 -16.72 -13.57 -12.74 -37.24 -84.65 -11.52%
EY -1.42 -2.56 -5.98 -7.37 -7.85 -2.69 -1.18 13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.80 0.71 0.74 0.98 0.91 -5.94%

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