[RSAWIT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -358.87%
YoY- -662.3%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 184,032 129,567 77,382 34,031 239,684 185,796 123,815 30.14%
PBT -72,847 -41,253 -33,336 -17,870 6,942 10,203 9,239 -
Tax 10,515 9,319 7,641 3,574 -4,189 -3,147 -2,813 -
NP -62,332 -31,934 -25,695 -14,296 2,753 7,056 6,426 -
-
NP to SH -55,126 -27,174 -22,301 -12,348 4,770 7,737 6,991 -
-
Tax Rate - - - - 60.34% 30.84% 30.45% -
Total Cost 246,364 161,501 103,077 48,327 236,931 178,740 117,389 63.69%
-
Net Worth 1,061,685 1,103,305 1,104,820 1,111,319 1,176,730 1,180,910 1,192,582 -7.43%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,061,685 1,103,305 1,104,820 1,111,319 1,176,730 1,180,910 1,192,582 -7.43%
NOSH 2,041,703 2,043,157 2,045,963 2,057,999 2,028,846 2,036,052 2,056,176 -0.46%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -33.87% -24.65% -33.21% -42.01% 1.15% 3.80% 5.19% -
ROE -5.19% -2.46% -2.02% -1.11% 0.41% 0.66% 0.59% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.01 6.34 3.78 1.65 11.81 9.13 6.02 30.74%
EPS -2.70 -1.33 -1.09 -0.60 0.23 0.38 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.54 0.54 0.54 0.58 0.58 0.58 -7.00%
Adjusted Per Share Value based on latest NOSH - 2,057,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.01 6.35 3.79 1.67 11.74 9.10 6.06 30.17%
EPS -2.70 -1.33 -1.09 -0.60 0.23 0.38 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.5404 0.5411 0.5443 0.5763 0.5784 0.5841 -7.43%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.52 0.55 0.51 0.56 0.545 0.695 0.78 -
P/RPS 5.77 8.67 13.48 33.87 4.61 7.62 12.95 -41.57%
P/EPS -19.26 -41.35 -46.79 -93.33 231.81 182.89 229.41 -
EY -5.19 -2.42 -2.14 -1.07 0.43 0.55 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 0.94 1.04 0.94 1.20 1.34 -17.68%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 20/11/15 28/08/15 28/05/15 26/02/15 20/11/14 22/08/14 -
Price 0.535 0.515 0.50 0.555 0.585 0.645 0.715 -
P/RPS 5.94 8.12 13.22 33.56 4.95 7.07 11.87 -36.88%
P/EPS -19.81 -38.72 -45.87 -92.50 248.82 169.74 210.29 -
EY -5.05 -2.58 -2.18 -1.08 0.40 0.59 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 0.93 1.03 1.01 1.11 1.23 -11.12%

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