[RSAWIT] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -81.07%
YoY- 82.74%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 521,772 372,342 160,290 558,303 375,372 234,166 100,597 199.33%
PBT 9,794 20,554 6,034 722 3,821 -5,511 -8,830 -
Tax -9,120 -6,795 -2,304 -7,306 -6,413 -3,742 -1,260 273.73%
NP 674 13,759 3,730 -6,584 -2,592 -9,253 -10,090 -
-
NP to SH 2,861 13,521 3,875 -7,105 -3,924 -10,603 -10,566 -
-
Tax Rate 93.12% 33.06% 38.18% 1,011.91% 167.84% - - -
Total Cost 521,098 358,583 156,560 564,887 377,964 243,419 110,687 180.63%
-
Net Worth 367,510 367,510 367,510 367,510 387,927 387,927 387,927 -3.53%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 367,510 367,510 367,510 367,510 387,927 387,927 387,927 -3.53%
NOSH 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.13% 3.70% 2.33% -1.18% -0.69% -3.95% -10.03% -
ROE 0.78% 3.68% 1.05% -1.93% -1.01% -2.73% -2.72% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 25.56 18.24 7.85 27.34 18.39 11.47 4.93 199.25%
EPS 0.14 0.66 0.19 -0.35 -0.19 -0.52 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.19 0.19 0.19 -3.53%
Adjusted Per Share Value based on latest NOSH - 2,041,722
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 25.56 18.24 7.85 27.34 18.39 11.47 4.93 199.25%
EPS 0.14 0.66 0.19 -0.35 -0.19 -0.52 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.19 0.19 0.19 -3.53%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.13 0.17 0.24 0.205 0.215 0.225 0.25 -
P/RPS 0.51 0.93 3.06 0.75 1.17 1.96 5.07 -78.34%
P/EPS 92.77 25.67 126.46 -58.91 -111.87 -43.33 -48.31 -
EY 1.08 3.90 0.79 -1.70 -0.89 -2.31 -2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.94 1.33 1.14 1.13 1.18 1.32 -33.21%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 21/02/22 23/11/21 25/08/21 24/05/21 -
Price 0.17 0.155 0.22 0.27 0.23 0.23 0.255 -
P/RPS 0.67 0.85 2.80 0.99 1.25 2.01 5.18 -74.39%
P/EPS 121.32 23.41 115.92 -77.59 -119.67 -44.29 -49.27 -
EY 0.82 4.27 0.86 -1.29 -0.84 -2.26 -2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 1.22 1.50 1.21 1.21 1.34 -21.03%

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