[RSAWIT] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -119.04%
YoY- -358.11%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 59,150 282,234 203,715 121,664 59,660 313,883 253,940 -62.17%
PBT 3,913 -2,893 -22,285 -34,008 -15,017 31,528 31,343 -75.05%
Tax -1,339 1,001 5,501 4,445 852 -11,736 -10,235 -74.26%
NP 2,574 -1,892 -16,784 -29,563 -14,165 19,792 21,108 -75.44%
-
NP to SH 2,196 2,196 -13,379 -24,482 -11,177 21,026 21,974 -78.49%
-
Tax Rate 34.22% - - - - 37.22% 32.65% -
Total Cost 56,576 284,126 220,499 151,227 73,825 294,091 232,832 -61.09%
-
Net Worth 1,157,890 1,213,254 1,155,459 1,162,894 1,178,665 1,204,401 1,200,431 -2.37%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,157,890 1,213,254 1,155,459 1,162,894 1,178,665 1,204,401 1,200,431 -2.37%
NOSH 1,996,363 2,091,818 2,027,121 2,040,166 2,032,181 2,041,359 2,034,629 -1.25%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.35% -0.67% -8.24% -24.30% -23.74% 6.31% 8.31% -
ROE 0.19% 0.18% -1.16% -2.11% -0.95% 1.75% 1.83% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.96 13.49 10.05 5.96 2.94 15.38 12.48 -61.71%
EPS 0.11 0.11 -0.66 -1.20 -0.55 1.03 1.08 -78.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.57 0.57 0.58 0.59 0.59 -1.13%
Adjusted Per Share Value based on latest NOSH - 2,046,923
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.90 13.82 9.98 5.96 2.92 15.37 12.44 -62.15%
EPS 0.11 0.11 -0.66 -1.20 -0.55 1.03 1.08 -78.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5671 0.5942 0.5659 0.5696 0.5773 0.5899 0.588 -2.38%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.82 0.785 0.79 0.81 0.785 0.85 0.96 -
P/RPS 27.68 5.82 7.86 13.58 26.74 5.53 7.69 135.05%
P/EPS 745.45 747.76 -119.70 -67.50 -142.73 82.52 88.89 313.30%
EY 0.13 0.13 -0.84 -1.48 -0.70 1.21 1.13 -76.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.35 1.39 1.42 1.35 1.44 1.63 -9.22%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 27/02/14 20/11/13 29/08/13 29/05/13 27/02/13 23/11/12 -
Price 0.795 0.815 0.83 0.775 0.895 0.74 0.90 -
P/RPS 26.83 6.04 8.26 13.00 30.49 4.81 7.21 140.32%
P/EPS 722.73 776.34 -125.76 -64.58 -162.73 71.84 83.33 322.68%
EY 0.14 0.13 -0.80 -1.55 -0.61 1.39 1.20 -76.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.41 1.46 1.36 1.54 1.25 1.53 -7.10%

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