[ROHAS] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 76.45%
YoY- 60.06%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 125,829 100,503 76,727 54,772 60,198 78,530 56,591 14.23%
PBT 12,810 10,100 5,754 2,597 1,751 1,599 -4,225 -
Tax -633 -264 -82 -16 -99 -84 -49 53.14%
NP 12,177 9,836 5,672 2,581 1,652 1,515 -4,274 -
-
NP to SH 12,177 9,836 5,672 2,585 1,615 1,483 -4,274 -
-
Tax Rate 4.94% 2.61% 1.43% 0.62% 5.65% 5.25% - -
Total Cost 113,652 90,667 71,055 52,191 58,546 77,015 60,865 10.96%
-
Net Worth 76,358 67,458 54,134 36,928 32,724 26,557 26,959 18.93%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 1,211 - - - - -
Div Payout % - - 21.37% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 76,358 67,458 54,134 36,928 32,724 26,557 26,959 18.93%
NOSH 40,401 40,394 40,398 31,295 30,300 26,294 21,917 10.72%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.68% 9.79% 7.39% 4.71% 2.74% 1.93% -7.55% -
ROE 15.95% 14.58% 10.48% 7.00% 4.94% 5.58% -15.85% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 311.45 248.81 189.92 175.02 198.67 298.66 258.19 3.17%
EPS 30.14 24.35 14.04 8.26 5.33 5.64 -19.50 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.67 1.34 1.18 1.08 1.01 1.23 7.41%
Adjusted Per Share Value based on latest NOSH - 31,284
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 26.62 21.26 16.23 11.59 12.74 16.61 11.97 14.24%
EPS 2.58 2.08 1.20 0.55 0.34 0.31 -0.90 -
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.1616 0.1427 0.1145 0.0781 0.0692 0.0562 0.057 18.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.24 1.93 0.93 1.00 0.73 0.96 1.13 -
P/RPS 0.72 0.78 0.49 0.57 0.37 0.32 0.44 8.55%
P/EPS 7.43 7.93 6.62 12.11 13.70 17.02 -5.79 -
EY 13.46 12.62 15.10 8.26 7.30 5.88 -17.26 -
DY 0.00 0.00 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.16 0.69 0.85 0.68 0.95 0.92 4.38%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 26/11/09 27/11/08 30/11/07 30/11/06 25/11/05 30/11/04 -
Price 2.25 1.99 0.90 0.95 0.80 0.86 1.15 -
P/RPS 0.72 0.80 0.47 0.54 0.40 0.29 0.45 8.14%
P/EPS 7.47 8.17 6.41 11.50 15.01 15.25 -5.90 -
EY 13.40 12.24 15.60 8.69 6.66 6.56 -16.96 -
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.19 0.67 0.81 0.74 0.85 0.93 4.19%

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