[ROHAS] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -211.1%
YoY- -275.05%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 110,704 83,230 75,454 70,526 66,820 73,926 73,073 31.87%
PBT 3,148 -6,152 -5,633 -7,506 -6,764 437 -1,322 -
Tax -100 -202 -65 -40 13,556 -105 -138 -19.30%
NP 3,048 -6,354 -5,698 -7,546 6,792 332 -1,461 -
-
NP to SH 3,048 -6,354 -5,698 -7,546 6,792 332 -1,461 -
-
Tax Rate 3.18% - - - - 24.03% - -
Total Cost 107,656 89,584 81,153 78,072 60,028 73,594 74,534 27.74%
-
Net Worth 22,117 24,977 26,959 27,461 29,316 30,937 29,966 -18.31%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 22,117 24,977 26,959 27,461 29,316 30,937 29,966 -18.31%
NOSH 22,117 21,910 21,917 21,936 21,769 22,133 21,919 0.60%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.75% -7.63% -7.55% -10.70% 10.16% 0.45% -2.00% -
ROE 13.78% -25.44% -21.14% -27.48% 23.17% 1.07% -4.88% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 500.52 379.87 344.26 321.51 306.95 334.00 333.36 31.08%
EPS 11.44 -24.16 -26.00 -34.40 -31.20 1.50 -6.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.14 1.23 1.2519 1.3467 1.3978 1.3671 -18.80%
Adjusted Per Share Value based on latest NOSH - 21,842
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 23.42 17.61 15.96 14.92 14.14 15.64 15.46 31.86%
EPS 0.64 -1.34 -1.21 -1.60 1.44 0.07 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0468 0.0528 0.057 0.0581 0.062 0.0655 0.0634 -18.30%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.17 1.18 1.13 0.95 1.10 1.08 1.12 -
P/RPS 0.23 0.31 0.33 0.30 0.36 0.32 0.34 -22.92%
P/EPS 8.49 -4.07 -4.35 -2.76 3.53 72.00 -16.80 -
EY 11.78 -24.58 -23.01 -36.21 28.36 1.39 -5.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.04 0.92 0.76 0.82 0.77 0.82 26.71%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 30/11/04 27/08/04 26/05/04 26/02/04 21/11/03 -
Price 1.00 1.18 1.15 1.10 1.03 1.14 1.13 -
P/RPS 0.20 0.31 0.33 0.34 0.34 0.34 0.34 -29.77%
P/EPS 7.26 -4.07 -4.42 -3.20 3.30 76.00 -16.95 -
EY 13.78 -24.58 -22.61 -31.27 30.29 1.32 -5.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.04 0.93 0.88 0.76 0.82 0.83 13.21%

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