[RSAWIT] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 39.84%
YoY- 23.8%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 300,102 321,356 250,573 225,642 189,724 172,604 184,032 38.58%
PBT -33,430 -44,592 -77,089 -41,905 -67,012 -83,040 -72,847 -40.53%
Tax 6,914 3,768 1,360 7,429 12,148 12,964 10,515 -24.40%
NP -26,516 -40,824 -75,729 -34,476 -54,864 -70,076 -62,332 -43.46%
-
NP to SH -21,514 -37,760 -66,666 -27,609 -45,894 -59,896 -55,126 -46.62%
-
Tax Rate - - - - - - - -
Total Cost 326,618 362,180 326,302 260,118 244,588 242,680 246,364 20.70%
-
Net Worth 959,609 666,688 959,609 1,020,861 1,024,419 1,025,616 1,061,685 -6.52%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 959,609 666,688 959,609 1,020,861 1,024,419 1,025,616 1,061,685 -6.52%
NOSH 1,418,487 1,418,487 1,418,487 1,418,487 2,048,839 2,051,232 2,041,703 -21.57%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -8.84% -12.70% -30.22% -15.28% -28.92% -40.60% -33.87% -
ROE -2.24% -5.66% -6.95% -2.70% -4.48% -5.84% -5.19% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 14.70 22.65 12.27 11.05 9.26 8.41 9.01 38.63%
EPS -1.06 -1.84 -3.26 -1.35 -2.24 -2.92 -2.70 -46.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.47 0.50 0.50 0.50 0.52 -6.52%
Adjusted Per Share Value based on latest NOSH - 1,418,487
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 14.70 15.74 12.27 11.05 9.29 8.45 9.01 38.63%
EPS -1.05 -1.85 -3.27 -1.35 -2.25 -2.93 -2.70 -46.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.3265 0.47 0.50 0.5017 0.5023 0.52 -6.52%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.455 0.50 0.505 0.49 0.505 0.585 0.52 -
P/RPS 3.10 2.21 4.11 4.43 5.45 6.95 5.77 -33.93%
P/EPS -43.18 -18.78 -15.47 -36.24 -22.54 -20.03 -19.26 71.38%
EY -2.32 -5.32 -6.47 -2.76 -4.44 -4.99 -5.19 -41.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.06 1.07 0.98 1.01 1.17 1.00 -2.01%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 26/05/17 28/02/17 24/11/16 30/08/16 30/05/16 26/02/16 -
Price 0.405 0.49 0.515 0.525 0.50 0.51 0.535 -
P/RPS 2.76 2.16 4.20 4.75 5.40 6.06 5.94 -40.03%
P/EPS -38.44 -18.41 -15.77 -38.82 -22.32 -17.47 -19.81 55.63%
EY -2.60 -5.43 -6.34 -2.58 -4.48 -5.73 -5.05 -35.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.04 1.10 1.05 1.00 1.02 1.03 -11.34%

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