[RSAWIT] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 118.35%
YoY- 136.04%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 34,031 53,678 61,981 64,665 59,150 78,519 82,051 -44.41%
PBT -17,870 -5,233 964 5,326 3,913 20,621 11,723 -
Tax 3,574 1,455 -334 -1,474 -1,339 -6,161 1,056 125.58%
NP -14,296 -3,778 630 3,852 2,574 14,460 12,779 -
-
NP to SH -12,348 -2,461 746 4,795 2,196 15,680 11,104 -
-
Tax Rate - - 34.65% 27.68% 34.22% 29.88% -9.01% -
Total Cost 48,327 57,456 61,351 60,813 56,576 64,059 69,272 -21.35%
-
Net Worth 1,111,319 1,189,483 1,081,699 1,209,173 1,157,890 1,181,090 1,172,088 -3.49%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,111,319 1,189,483 1,081,699 1,209,173 1,157,890 1,181,090 1,172,088 -3.49%
NOSH 2,057,999 2,050,833 1,865,000 2,084,782 1,996,363 2,036,363 2,056,296 0.05%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -42.01% -7.04% 1.02% 5.96% 4.35% 18.42% 15.57% -
ROE -1.11% -0.21% 0.07% 0.40% 0.19% 1.33% 0.95% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.65 2.62 3.32 3.10 2.96 3.86 3.99 -44.52%
EPS -0.60 -0.12 0.04 0.23 0.11 0.77 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.58 0.58 0.58 0.58 0.58 0.57 -3.54%
Adjusted Per Share Value based on latest NOSH - 2,084,782
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.67 2.63 3.04 3.17 2.90 3.85 4.02 -44.35%
EPS -0.60 -0.12 0.04 0.23 0.11 0.77 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5443 0.5826 0.5298 0.5922 0.5671 0.5785 0.5741 -3.49%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.56 0.545 0.695 0.78 0.82 0.785 0.79 -
P/RPS 33.87 20.82 20.91 25.15 27.68 20.36 19.80 43.07%
P/EPS -93.33 -454.17 1,737.50 339.13 745.45 101.95 146.30 -
EY -1.07 -0.22 0.06 0.29 0.13 0.98 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.94 1.20 1.34 1.41 1.35 1.39 -17.59%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 20/11/14 22/08/14 26/05/14 27/02/14 20/11/13 -
Price 0.555 0.585 0.645 0.715 0.795 0.815 0.83 -
P/RPS 33.56 22.35 19.41 23.05 26.83 21.14 20.80 37.60%
P/EPS -92.50 -487.50 1,612.50 310.87 722.73 105.84 153.70 -
EY -1.08 -0.21 0.06 0.32 0.14 0.94 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.01 1.11 1.23 1.37 1.41 1.46 -20.76%

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