[RSAWIT] YoY 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 69,712 51,711 43,351 64,665 62,004 87,324 94,196 -4.88%
PBT -11,695 -12,746 -15,466 5,326 -18,991 5,026 32,831 -
Tax 3,986 2,833 4,067 -1,474 3,593 -1,458 -7,303 -
NP -7,709 -9,913 -11,399 3,852 -15,398 3,568 25,528 -
-
NP to SH -5,515 -7,973 -9,953 4,795 -13,305 4,727 24,073 -
-
Tax Rate - - - 27.68% - 29.01% 22.24% -
Total Cost 77,421 61,624 54,750 60,813 77,402 83,756 68,668 2.01%
-
Net Worth 959,609 1,022,179 1,096,861 1,209,173 1,166,746 1,233,130 452,858 13.31%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 959,609 1,022,179 1,096,861 1,209,173 1,166,746 1,233,130 452,858 13.31%
NOSH 1,418,487 2,044,359 2,031,224 2,084,782 2,046,923 2,055,217 158,897 43.98%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -11.06% -19.17% -26.29% 5.96% -24.83% 4.09% 27.10% -
ROE -0.57% -0.78% -0.91% 0.40% -1.14% 0.38% 5.32% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.41 2.53 2.13 3.10 3.03 4.25 59.28 -37.84%
EPS -0.27 -0.39 -0.49 0.23 -0.65 0.23 15.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.54 0.58 0.57 0.60 2.85 -25.92%
Adjusted Per Share Value based on latest NOSH - 2,084,782
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.41 2.53 2.12 3.17 3.04 4.28 4.61 -4.89%
EPS -0.27 -0.39 -0.49 0.23 -0.65 0.23 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.5006 0.5372 0.5922 0.5715 0.604 0.2218 13.31%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.455 0.505 0.51 0.78 0.81 1.03 1.21 -
P/RPS 13.33 19.96 23.90 25.15 26.74 24.24 2.04 36.69%
P/EPS -168.45 -129.49 -104.08 339.13 -124.62 447.83 7.99 -
EY -0.59 -0.77 -0.96 0.29 -0.80 0.22 12.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 0.94 1.34 1.42 1.72 0.42 14.95%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 28/08/15 22/08/14 29/08/13 17/08/12 26/08/11 -
Price 0.405 0.50 0.50 0.715 0.775 1.04 1.05 -
P/RPS 11.86 19.77 23.43 23.05 25.58 24.48 1.77 37.26%
P/EPS -149.94 -128.21 -102.04 310.87 -119.23 452.17 6.93 -
EY -0.67 -0.78 -0.98 0.32 -0.84 0.22 14.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 0.93 1.23 1.36 1.73 0.37 15.07%

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