[ROHAS] YoY Annualized 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- 122.72%
YoY- 121.46%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 67,029 101,742 83,230 73,926 60,769 65,289 56,498 2.88%
PBT 3,848 2,408 -6,152 437 -1,374 388 -3,582 -
Tax -116 -23 -202 -105 -173 -270 3,582 -
NP 3,732 2,385 -6,354 332 -1,547 118 0 -
-
NP to SH 3,840 2,335 -6,354 332 -1,547 118 -3,577 -
-
Tax Rate 3.01% 0.96% - 24.03% - 69.59% - -
Total Cost 63,297 99,357 89,584 73,594 62,316 65,171 56,498 1.91%
-
Net Worth 35,150 27,087 24,977 30,937 29,627 29,696 30,007 2.67%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 35,150 27,087 24,977 30,937 29,627 29,696 30,007 2.67%
NOSH 30,301 26,298 21,910 22,133 20,905 19,666 19,872 7.28%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.57% 2.34% -7.63% 0.45% -2.55% 0.18% 0.00% -
ROE 10.92% 8.62% -25.44% 1.07% -5.22% 0.40% -11.92% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 221.20 386.88 379.87 334.00 290.69 331.98 284.31 -4.09%
EPS 12.67 8.88 -24.16 1.50 -7.40 0.60 -18.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.03 1.14 1.3978 1.4172 1.51 1.51 -4.29%
Adjusted Per Share Value based on latest NOSH - 21,969
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 14.18 21.53 17.61 15.64 12.86 13.81 11.95 2.89%
EPS 0.81 0.49 -1.34 0.07 -0.33 0.02 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0744 0.0573 0.0528 0.0655 0.0627 0.0628 0.0635 2.67%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.68 0.94 1.18 1.08 0.90 1.42 1.50 -
P/RPS 0.31 0.24 0.31 0.32 0.31 0.43 0.53 -8.54%
P/EPS 5.37 10.59 -4.07 72.00 -12.16 236.67 -8.33 -
EY 18.64 9.45 -24.58 1.39 -8.22 0.42 -12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.91 1.04 0.77 0.64 0.94 0.99 -8.26%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 28/02/05 26/02/04 27/02/03 27/02/02 27/02/01 -
Price 0.85 0.83 1.18 1.14 1.00 1.48 1.90 -
P/RPS 0.38 0.21 0.31 0.34 0.34 0.45 0.67 -9.01%
P/EPS 6.71 9.35 -4.07 76.00 -13.51 246.67 -10.56 -
EY 14.91 10.70 -24.58 1.32 -7.40 0.41 -9.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.81 1.04 0.82 0.71 0.98 1.26 -8.69%

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