[ROHAS] YoY Annualized Quarter 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- 27.37%
YoY- 51.97%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 80,264 104,706 75,454 73,073 57,449 63,333 53,188 7.09%
PBT 2,334 2,132 -5,633 -1,322 -2,818 -614 -3,853 -
Tax -132 -112 -65 -138 -224 614 3,853 -
NP 2,202 2,020 -5,698 -1,461 -3,042 0 0 -
-
NP to SH 2,153 1,977 -5,698 -1,461 -3,042 -617 -3,866 -
-
Tax Rate 5.66% 5.25% - - - - - -
Total Cost 78,061 102,686 81,153 74,534 60,491 63,333 53,188 6.60%
-
Net Worth 32,724 26,557 26,959 29,966 28,966 29,793 29,773 1.58%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 32,724 26,557 26,959 29,966 28,966 29,793 29,773 1.58%
NOSH 30,300 26,294 21,917 21,919 20,935 20,130 19,333 7.77%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.74% 1.93% -7.55% -2.00% -5.30% 0.00% 0.00% -
ROE 6.58% 7.45% -21.14% -4.88% -10.50% -2.07% -12.99% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 264.90 398.21 344.26 333.36 274.41 314.62 275.11 -0.62%
EPS 7.11 7.52 -26.00 -6.67 -14.53 -3.07 -20.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.01 1.23 1.3671 1.3836 1.48 1.54 -5.73%
Adjusted Per Share Value based on latest NOSH - 22,499
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 16.98 22.15 15.96 15.46 12.15 13.40 11.25 7.09%
EPS 0.46 0.42 -1.21 -0.31 -0.64 -0.13 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0692 0.0562 0.057 0.0634 0.0613 0.063 0.063 1.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.73 0.96 1.13 1.12 1.26 1.52 2.18 -
P/RPS 0.28 0.24 0.33 0.34 0.46 0.48 0.79 -15.86%
P/EPS 10.27 12.77 -4.35 -16.80 -8.67 -49.57 -10.90 -
EY 9.74 7.83 -23.01 -5.95 -11.53 -2.02 -9.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.95 0.92 0.82 0.91 1.03 1.42 -11.54%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 25/11/05 30/11/04 21/11/03 20/11/02 28/11/01 29/11/00 -
Price 0.80 0.86 1.15 1.13 1.03 1.47 1.99 -
P/RPS 0.30 0.22 0.33 0.34 0.38 0.47 0.72 -13.57%
P/EPS 11.26 11.44 -4.42 -16.95 -7.09 -47.93 -9.95 -
EY 8.88 8.74 -22.61 -5.90 -14.11 -2.09 -10.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.85 0.93 0.83 0.74 0.99 1.29 -8.84%

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