[RSAWIT] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -8.65%
YoY- -21.27%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 250,573 225,642 189,724 172,604 184,032 172,756 154,764 37.68%
PBT -77,089 -41,905 -67,012 -83,040 -72,847 -55,004 -66,672 10.11%
Tax 1,360 7,429 12,148 12,964 10,515 12,425 15,282 -79.92%
NP -75,729 -34,476 -54,864 -70,076 -62,332 -42,578 -51,390 29.34%
-
NP to SH -66,666 -27,609 -45,894 -59,896 -55,126 -36,232 -44,602 30.56%
-
Tax Rate - - - - - - - -
Total Cost 326,302 260,118 244,588 242,680 246,364 215,334 206,154 35.62%
-
Net Worth 959,609 1,020,861 1,024,419 1,025,616 1,061,685 1,103,305 1,104,820 -8.92%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 959,609 1,020,861 1,024,419 1,025,616 1,061,685 1,103,305 1,104,820 -8.92%
NOSH 1,418,487 1,418,487 2,048,839 2,051,232 2,041,703 2,043,157 2,045,963 -21.57%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -30.22% -15.28% -28.92% -40.60% -33.87% -24.65% -33.21% -
ROE -6.95% -2.70% -4.48% -5.84% -5.19% -3.28% -4.04% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.27 11.05 9.26 8.41 9.01 8.46 7.56 37.90%
EPS -3.26 -1.35 -2.24 -2.92 -2.70 -1.77 -2.18 30.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.50 0.50 0.52 0.54 0.54 -8.80%
Adjusted Per Share Value based on latest NOSH - 2,051,232
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.27 11.05 9.29 8.45 9.01 8.46 7.58 37.66%
EPS -3.27 -1.35 -2.25 -2.93 -2.70 -1.77 -2.18 30.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.5017 0.5023 0.52 0.5404 0.5411 -8.92%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.505 0.49 0.505 0.585 0.52 0.55 0.51 -
P/RPS 4.11 4.43 5.45 6.95 5.77 6.50 6.74 -27.98%
P/EPS -15.47 -36.24 -22.54 -20.03 -19.26 -31.02 -23.39 -23.99%
EY -6.47 -2.76 -4.44 -4.99 -5.19 -3.22 -4.27 31.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.98 1.01 1.17 1.00 1.02 0.94 8.97%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 24/11/16 30/08/16 30/05/16 26/02/16 20/11/15 28/08/15 -
Price 0.515 0.525 0.50 0.51 0.535 0.515 0.50 -
P/RPS 4.20 4.75 5.40 6.06 5.94 6.09 6.61 -25.98%
P/EPS -15.77 -38.82 -22.32 -17.47 -19.81 -29.04 -22.94 -22.01%
EY -6.34 -2.58 -4.48 -5.73 -5.05 -3.44 -4.36 28.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.05 1.00 1.02 1.03 0.95 0.93 11.78%

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