[RSAWIT] QoQ Cumulative Quarter Result on 29-Feb-2008 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
22-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- 69.86%
YoY- 209.41%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 42,699 203,399 151,642 99,661 52,464 147,394 102,964 -44.30%
PBT 4,026 54,300 41,340 30,120 17,469 26,878 15,286 -58.81%
Tax -1,007 -14,370 -10,994 -8,362 -4,660 -7,408 -4,117 -60.78%
NP 3,019 39,930 30,346 21,758 12,809 19,470 11,169 -58.09%
-
NP to SH 3,019 39,836 30,346 21,758 12,809 19,470 11,169 -58.09%
-
Tax Rate 25.01% 26.46% 26.59% 27.76% 26.68% 27.56% 26.93% -
Total Cost 39,680 163,469 121,296 77,903 39,655 127,924 91,795 -42.74%
-
Net Worth 82,219 135,950 0 0 112,833 100,017 92,326 -7.41%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 82,219 135,950 0 0 112,833 100,017 92,326 -7.41%
NOSH 128,468 128,254 128,251 128,276 128,220 128,228 128,231 0.12%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 7.07% 19.63% 20.01% 21.83% 24.41% 13.21% 10.85% -
ROE 3.67% 29.30% 0.00% 0.00% 11.35% 19.47% 12.10% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 33.24 158.59 118.24 77.69 40.92 114.95 80.30 -44.36%
EPS 2.35 31.06 23.66 16.96 9.99 15.18 8.71 -58.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 1.06 0.00 0.00 0.88 0.78 0.72 -7.53%
Adjusted Per Share Value based on latest NOSH - 128,350
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 2.09 9.96 7.42 4.88 2.57 7.22 5.04 -44.30%
EPS 0.15 1.95 1.49 1.07 0.63 0.95 0.55 -57.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.0666 0.00 0.00 0.0552 0.049 0.0452 -7.34%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.45 0.79 1.08 1.12 1.05 1.80 0.94 -
P/RPS 1.35 0.50 0.91 1.44 2.57 1.57 1.17 9.98%
P/EPS 19.15 2.54 4.56 6.60 10.51 11.85 10.79 46.43%
EY 5.22 39.32 21.91 15.14 9.51 8.44 9.27 -31.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.00 0.00 1.19 2.31 1.31 -34.07%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 15/01/09 24/10/08 28/07/08 22/04/08 25/01/08 26/10/07 30/07/07 -
Price 0.49 0.47 0.89 1.09 1.20 0.96 0.96 -
P/RPS 1.47 0.30 0.75 1.40 2.93 0.84 1.20 14.44%
P/EPS 20.85 1.51 3.76 6.43 12.01 6.32 11.02 52.79%
EY 4.80 66.09 26.59 15.56 8.32 15.82 9.07 -34.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.44 0.00 0.00 1.36 1.23 1.33 -30.46%

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