[RSAWIT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1079.01%
YoY- -334.86%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 78,519 82,051 62,004 59,660 59,943 94,451 87,324 -6.82%
PBT 20,621 11,723 -18,991 -15,017 185 20,011 5,026 155.62%
Tax -6,161 1,056 3,593 852 -2,216 -6,635 -1,458 160.68%
NP 14,460 12,779 -15,398 -14,165 -2,031 13,376 3,568 153.54%
-
NP to SH 15,680 11,104 -13,305 -11,177 -948 12,489 4,727 121.93%
-
Tax Rate 29.88% -9.01% - - 1,197.84% 33.16% 29.01% -
Total Cost 64,059 69,272 77,402 73,825 61,974 81,075 83,756 -16.32%
-
Net Worth 1,181,090 1,172,088 1,166,746 1,178,665 1,118,639 1,207,952 1,233,130 -2.82%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,181,090 1,172,088 1,166,746 1,178,665 1,118,639 1,207,952 1,233,130 -2.82%
NOSH 2,036,363 2,056,296 2,046,923 2,032,181 1,895,999 2,047,377 2,055,217 -0.61%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.42% 15.57% -24.83% -23.74% -3.39% 14.16% 4.09% -
ROE 1.33% 0.95% -1.14% -0.95% -0.08% 1.03% 0.38% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.86 3.99 3.03 2.94 3.16 4.61 4.25 -6.19%
EPS 0.77 0.54 -0.65 -0.55 -0.05 0.61 0.23 123.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.57 0.58 0.59 0.59 0.60 -2.22%
Adjusted Per Share Value based on latest NOSH - 2,032,181
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.85 4.02 3.04 2.92 2.94 4.63 4.28 -6.79%
EPS 0.77 0.54 -0.65 -0.55 -0.05 0.61 0.23 123.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5785 0.5741 0.5715 0.5773 0.5479 0.5916 0.604 -2.82%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.785 0.79 0.81 0.785 0.85 0.96 1.03 -
P/RPS 20.36 19.80 26.74 26.74 26.89 20.81 24.24 -10.94%
P/EPS 101.95 146.30 -124.62 -142.73 -1,700.00 157.38 447.83 -62.61%
EY 0.98 0.68 -0.80 -0.70 -0.06 0.64 0.22 169.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.39 1.42 1.35 1.44 1.63 1.72 -14.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 20/11/13 29/08/13 29/05/13 27/02/13 23/11/12 17/08/12 -
Price 0.815 0.83 0.775 0.895 0.74 0.90 1.04 -
P/RPS 21.14 20.80 25.58 30.49 23.41 19.51 24.48 -9.29%
P/EPS 105.84 153.70 -119.23 -162.73 -1,480.00 147.54 452.17 -61.91%
EY 0.94 0.65 -0.84 -0.61 -0.07 0.68 0.22 162.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.46 1.36 1.54 1.25 1.53 1.73 -12.71%

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