[ROHAS] QoQ 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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 70,526 66,820 73,926 73,073 68,686 61,932 60,769 10.44%
PBT -7,506 -6,764 437 -1,322 -1,858 -4,020 -1,374 210.50%
Tax -40 13,556 -105 -138 -154 -120 -173 -62.36%
NP -7,546 6,792 332 -1,461 -2,012 -4,140 -1,547 187.89%
-
NP to SH -7,546 6,792 332 -1,461 -2,012 -4,140 -1,547 187.89%
-
Tax Rate - - 24.03% - - - - -
Total Cost 78,072 60,028 73,594 74,534 70,698 66,072 62,316 16.23%
-
Net Worth 27,461 29,316 30,937 29,966 29,987 30,166 29,627 -4.93%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 27,461 29,316 30,937 29,966 29,987 30,166 29,627 -4.93%
NOSH 21,936 21,769 22,133 21,919 21,869 22,021 20,905 3.26%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -10.70% 10.16% 0.45% -2.00% -2.93% -6.68% -2.55% -
ROE -27.48% 23.17% 1.07% -4.88% -6.71% -13.72% -5.22% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 321.51 306.95 334.00 333.36 314.07 281.24 290.69 6.95%
EPS -34.40 -31.20 1.50 -6.67 -9.20 -18.80 -7.40 178.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2519 1.3467 1.3978 1.3671 1.3712 1.3699 1.4172 -7.94%
Adjusted Per Share Value based on latest NOSH - 22,499
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.92 14.14 15.64 15.46 14.53 13.10 12.86 10.42%
EPS -1.60 1.44 0.07 -0.31 -0.43 -0.88 -0.33 186.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0581 0.062 0.0655 0.0634 0.0634 0.0638 0.0627 -4.95%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.95 1.10 1.08 1.12 1.02 0.99 0.90 -
P/RPS 0.30 0.36 0.32 0.34 0.32 0.35 0.31 -2.16%
P/EPS -2.76 3.53 72.00 -16.80 -11.09 -5.27 -12.16 -62.82%
EY -36.21 28.36 1.39 -5.95 -9.02 -18.99 -8.22 168.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.77 0.82 0.74 0.72 0.64 12.15%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 26/05/04 26/02/04 21/11/03 28/08/03 29/05/03 27/02/03 -
Price 1.10 1.03 1.14 1.13 1.13 1.10 1.00 -
P/RPS 0.34 0.34 0.34 0.34 0.36 0.39 0.34 0.00%
P/EPS -3.20 3.30 76.00 -16.95 -12.28 -5.85 -13.51 -61.75%
EY -31.27 30.29 1.32 -5.90 -8.14 -17.09 -7.40 161.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.76 0.82 0.83 0.82 0.80 0.71 15.40%

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