[ROHAS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 57.45%
YoY- 136.75%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 60,198 39,652 20,504 101,742 78,530 54,130 27,676 67.79%
PBT 1,751 932 802 2,408 1,599 984 787 70.34%
Tax -99 -70 -38 -23 -84 -55 -25 150.09%
NP 1,652 862 764 2,385 1,515 929 762 67.42%
-
NP to SH 1,615 825 764 2,335 1,483 910 762 64.92%
-
Tax Rate 5.65% 7.51% 4.74% 0.96% 5.25% 5.59% 3.18% -
Total Cost 58,546 38,790 19,740 99,357 77,015 53,201 26,914 67.80%
-
Net Worth 32,724 31,847 28,515 27,087 26,557 21,666 22,117 29.81%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 32,724 31,847 28,515 27,087 26,557 21,666 22,117 29.81%
NOSH 30,300 30,330 26,901 26,298 26,294 21,666 22,117 23.32%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.74% 2.17% 3.73% 2.34% 1.93% 1.72% 2.75% -
ROE 4.94% 2.59% 2.68% 8.62% 5.58% 4.20% 3.45% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 198.67 130.73 76.22 386.88 298.66 249.83 125.13 36.05%
EPS 5.33 2.72 2.84 8.88 5.64 3.46 2.86 51.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.05 1.06 1.03 1.01 1.00 1.00 5.25%
Adjusted Per Share Value based on latest NOSH - 26,305
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.74 8.39 4.34 21.53 16.61 11.45 5.86 67.74%
EPS 0.34 0.17 0.16 0.49 0.31 0.19 0.16 65.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0692 0.0674 0.0603 0.0573 0.0562 0.0458 0.0468 29.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.73 0.82 0.90 0.94 0.96 1.08 1.17 -
P/RPS 0.37 0.63 1.18 0.24 0.32 0.43 0.94 -46.26%
P/EPS 13.70 30.15 31.69 10.59 17.02 25.71 33.96 -45.37%
EY 7.30 3.32 3.16 9.45 5.88 3.89 2.94 83.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.78 0.85 0.91 0.95 1.08 1.17 -30.33%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 25/08/06 31/05/06 24/02/06 25/11/05 30/08/05 26/05/05 -
Price 0.80 0.78 0.73 0.83 0.86 0.98 1.00 -
P/RPS 0.40 0.60 0.96 0.21 0.29 0.39 0.80 -36.97%
P/EPS 15.01 28.68 25.70 9.35 15.25 23.33 29.03 -35.55%
EY 6.66 3.49 3.89 10.70 6.56 4.29 3.45 54.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.69 0.81 0.85 0.98 1.00 -18.17%

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