[RSAWIT] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -54.87%
YoY- -69.64%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 59,943 94,451 87,324 72,165 92,363 98,613 94,196 -25.91%
PBT 185 20,011 5,026 6,306 16,370 23,453 32,831 -96.78%
Tax -2,216 -6,635 -1,458 -1,427 -7,075 -5,432 -7,303 -54.68%
NP -2,031 13,376 3,568 4,879 9,295 18,021 25,528 -
-
NP to SH -948 12,489 4,727 4,759 10,544 17,855 24,073 -
-
Tax Rate 1,197.84% 33.16% 29.01% 22.63% 43.22% 23.16% 22.24% -
Total Cost 61,974 81,075 83,756 67,286 83,068 80,592 68,668 -6.58%
-
Net Worth 1,118,639 1,207,952 1,233,130 1,220,786 784,138 480,711 452,858 82.23%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,118,639 1,207,952 1,233,130 1,220,786 784,138 480,711 452,858 82.23%
NOSH 1,895,999 2,047,377 2,055,217 2,069,130 1,329,047 163,507 158,897 418.26%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -3.39% 14.16% 4.09% 6.76% 10.06% 18.27% 27.10% -
ROE -0.08% 1.03% 0.38% 0.39% 1.34% 3.71% 5.32% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.16 4.61 4.25 3.49 6.95 60.31 59.28 -85.70%
EPS -0.05 0.61 0.23 0.23 0.56 10.92 15.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.60 0.59 0.59 2.94 2.85 -64.83%
Adjusted Per Share Value based on latest NOSH - 2,069,130
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.94 4.63 4.28 3.53 4.52 4.83 4.61 -25.80%
EPS -0.05 0.61 0.23 0.23 0.52 0.87 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5479 0.5916 0.604 0.5979 0.3841 0.2354 0.2218 82.23%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.85 0.96 1.03 1.02 0.93 0.49 1.21 -
P/RPS 26.89 20.81 24.24 29.25 13.38 0.81 2.04 453.66%
P/EPS -1,700.00 157.38 447.83 443.48 117.22 4.49 7.99 -
EY -0.06 0.64 0.22 0.23 0.85 22.29 12.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.63 1.72 1.73 1.58 0.17 0.42 126.52%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 23/11/12 17/08/12 29/05/12 28/02/12 21/11/11 26/08/11 -
Price 0.74 0.90 1.04 1.04 1.12 0.85 1.05 -
P/RPS 23.41 19.51 24.48 29.82 16.12 1.41 1.77 454.90%
P/EPS -1,480.00 147.54 452.17 452.17 141.17 7.78 6.93 -
EY -0.07 0.68 0.22 0.22 0.71 12.85 14.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.53 1.73 1.76 1.90 0.29 0.37 124.32%

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