[RSAWIT] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -9.52%
YoY- -358.11%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 236,600 282,234 271,620 243,328 238,640 313,883 338,586 -21.27%
PBT 15,652 -2,893 -29,713 -68,016 -60,068 31,528 41,790 -48.07%
Tax -5,356 1,001 7,334 8,890 3,408 -11,736 -13,646 -46.42%
NP 10,296 -1,892 -22,378 -59,126 -56,660 19,792 28,144 -48.88%
-
NP to SH 8,784 2,196 -17,838 -48,964 -44,708 21,026 29,298 -55.23%
-
Tax Rate 34.22% - - - - 37.22% 32.65% -
Total Cost 226,304 284,126 293,998 302,454 295,300 294,091 310,442 -19.01%
-
Net Worth 1,157,890 1,213,254 1,155,458 1,162,894 1,178,665 1,204,401 1,200,431 -2.37%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,157,890 1,213,254 1,155,458 1,162,894 1,178,665 1,204,401 1,200,431 -2.37%
NOSH 1,996,363 2,091,818 2,027,121 2,040,166 2,032,181 2,041,359 2,034,629 -1.25%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.35% -0.67% -8.24% -24.30% -23.74% 6.31% 8.31% -
ROE 0.76% 0.18% -1.54% -4.21% -3.79% 1.75% 2.44% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.85 13.49 13.40 11.93 11.74 15.38 16.64 -20.27%
EPS 0.44 0.11 -0.88 -2.40 -2.20 1.03 1.44 -54.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.57 0.57 0.58 0.59 0.59 -1.13%
Adjusted Per Share Value based on latest NOSH - 2,046,923
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.59 13.82 13.30 11.92 11.69 15.37 16.58 -21.25%
EPS 0.43 0.11 -0.87 -2.40 -2.19 1.03 1.43 -55.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5671 0.5942 0.5659 0.5696 0.5773 0.5899 0.588 -2.38%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.82 0.785 0.79 0.81 0.785 0.85 0.96 -
P/RPS 6.92 5.82 5.90 6.79 6.68 5.53 5.77 12.89%
P/EPS 186.36 747.76 -89.77 -33.75 -35.68 82.52 66.67 98.55%
EY 0.54 0.13 -1.11 -2.96 -2.80 1.21 1.50 -49.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.35 1.39 1.42 1.35 1.44 1.63 -9.22%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 27/02/14 20/11/13 29/08/13 29/05/13 27/02/13 23/11/12 -
Price 0.795 0.815 0.83 0.775 0.895 0.74 0.90 -
P/RPS 6.71 6.04 6.19 6.50 7.62 4.81 5.41 15.45%
P/EPS 180.68 776.34 -94.32 -32.29 -40.68 71.84 62.50 103.06%
EY 0.55 0.13 -1.06 -3.10 -2.46 1.39 1.60 -50.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.41 1.46 1.36 1.54 1.25 1.53 -7.10%

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