[RSAWIT] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 45.35%
YoY- -160.89%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 169,232 129,567 185,796 203,715 253,940 267,205 145,249 2.57%
PBT -31,429 -41,253 10,203 -22,285 31,343 78,940 29,655 -
Tax 5,572 9,319 -3,147 5,501 -10,235 -18,523 -7,442 -
NP -25,857 -31,934 7,056 -16,784 21,108 60,417 22,213 -
-
NP to SH -20,707 -27,174 7,737 -13,379 21,974 57,602 20,810 -
-
Tax Rate - - 30.84% - 32.65% 23.46% 25.10% -
Total Cost 195,089 161,501 178,740 220,499 232,832 206,788 123,036 7.97%
-
Net Worth 1,020,861 1,103,305 1,180,910 1,155,459 1,200,431 469,503 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,020,861 1,103,305 1,180,910 1,155,459 1,200,431 469,503 0 -
NOSH 1,418,487 2,043,157 2,036,052 2,027,121 2,034,629 159,695 128,298 49.20%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -15.28% -24.65% 3.80% -8.24% 8.31% 22.61% 15.29% -
ROE -2.03% -2.46% 0.66% -1.16% 1.83% 12.27% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.29 6.34 9.13 10.05 12.48 167.32 113.21 -35.29%
EPS -1.01 -1.33 0.38 -0.66 1.08 36.07 16.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.54 0.58 0.57 0.59 2.94 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,056,296
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.29 6.35 9.10 9.98 12.44 13.09 7.11 2.58%
EPS -1.01 -1.33 0.38 -0.66 1.08 2.82 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.5404 0.5784 0.5659 0.588 0.23 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.49 0.55 0.695 0.79 0.96 0.49 0.74 -
P/RPS 5.91 8.67 7.62 7.86 7.69 0.29 0.65 44.42%
P/EPS -48.31 -41.35 182.89 -119.70 88.89 1.36 4.56 -
EY -2.07 -2.42 0.55 -0.84 1.13 73.61 21.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.02 1.20 1.39 1.63 0.17 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 20/11/15 20/11/14 20/11/13 23/11/12 21/11/11 - -
Price 0.525 0.515 0.645 0.83 0.90 0.85 0.00 -
P/RPS 6.33 8.12 7.07 8.26 7.21 0.51 0.00 -
P/EPS -51.77 -38.72 169.74 -125.76 83.33 2.36 0.00 -
EY -1.93 -2.58 0.59 -0.80 1.20 42.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.95 1.11 1.46 1.53 0.29 0.00 -

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