[ROHAS] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 65.53%
YoY- 80.15%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 97,945 69,567 83,510 105,397 75,712 72,487 60,876 8.24%
PBT 8,078 5,535 2,644 -337 -2,796 -252 -1,265 -
Tax -283 -370 -147 -206 -50 -109 -436 -6.94%
NP 7,795 5,165 2,497 -543 -2,846 -361 -1,701 -
-
NP to SH 7,796 5,186 2,440 -565 -2,846 -361 -1,701 -
-
Tax Rate 3.50% 6.68% 5.56% - - - - -
Total Cost 90,150 64,402 81,013 105,940 78,558 72,848 62,577 6.26%
-
Net Worth 54,140 36,916 32,773 26,547 26,792 30,759 29,106 10.88%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 1,210 - - - - - - -
Div Payout % 15.53% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 54,140 36,916 32,773 26,547 26,792 30,759 29,106 10.88%
NOSH 40,403 31,284 30,346 26,284 21,782 22,499 21,037 11.47%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.96% 7.42% 2.99% -0.52% -3.76% -0.50% -2.79% -
ROE 14.40% 14.05% 7.44% -2.13% -10.62% -1.17% -5.84% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 242.42 222.37 275.19 400.99 347.58 322.16 289.38 -2.90%
EPS 19.30 16.58 8.04 -2.15 -13.07 -1.60 -8.09 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.18 1.08 1.01 1.23 1.3671 1.3836 -0.53%
Adjusted Per Share Value based on latest NOSH - 26,284
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 20.72 14.72 17.67 22.30 16.02 15.34 12.88 8.23%
EPS 1.65 1.10 0.52 -0.12 -0.60 -0.08 -0.36 -
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1145 0.0781 0.0693 0.0562 0.0567 0.0651 0.0616 10.87%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.93 1.00 0.73 0.96 1.13 1.12 1.26 -
P/RPS 0.38 0.45 0.27 0.24 0.33 0.35 0.44 -2.41%
P/EPS 4.82 6.03 9.08 -44.66 -8.65 -69.81 -15.58 -
EY 20.75 16.58 11.01 -2.24 -11.56 -1.43 -6.42 -
DY 3.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.85 0.68 0.95 0.92 0.82 0.91 -4.50%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 30/11/07 30/11/06 25/11/05 30/11/04 21/11/03 20/11/02 -
Price 0.90 0.95 0.80 0.86 1.15 1.13 1.03 -
P/RPS 0.37 0.43 0.29 0.21 0.33 0.35 0.36 0.45%
P/EPS 4.66 5.73 9.95 -40.01 -8.80 -70.43 -12.74 -
EY 21.44 17.45 10.05 -2.50 -11.36 -1.42 -7.85 -
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.81 0.74 0.85 0.93 0.83 0.74 -1.64%

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