[RSAWIT] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 99.31%
YoY- -76.14%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 59,660 313,883 253,940 159,489 72,165 359,568 267,205 -63.16%
PBT -15,017 31,528 31,343 11,332 6,306 95,310 78,940 -
Tax 852 -11,736 -10,235 -2,885 -1,427 -25,598 -18,523 -
NP -14,165 19,792 21,108 8,447 4,879 69,712 60,417 -
-
NP to SH -11,177 21,026 21,974 9,485 4,759 68,146 57,602 -
-
Tax Rate - 37.22% 32.65% 25.46% 22.63% 26.86% 23.46% -
Total Cost 73,825 294,091 232,832 151,042 67,286 289,856 206,788 -49.64%
-
Net Worth 1,178,665 1,204,401 1,200,431 1,237,173 1,220,786 548,242 469,503 84.61%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,178,665 1,204,401 1,200,431 1,237,173 1,220,786 548,242 469,503 84.61%
NOSH 2,032,181 2,041,359 2,034,629 2,061,956 2,069,130 929,225 159,695 444.22%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -23.74% 6.31% 8.31% 5.30% 6.76% 19.39% 22.61% -
ROE -0.95% 1.75% 1.83% 0.77% 0.39% 12.43% 12.27% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.94 15.38 12.48 7.73 3.49 38.70 167.32 -93.22%
EPS -0.55 1.03 1.08 0.46 0.23 4.63 36.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.59 0.59 0.60 0.59 0.59 2.94 -66.07%
Adjusted Per Share Value based on latest NOSH - 2,055,217
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.92 15.37 12.44 7.81 3.53 17.61 13.09 -63.18%
EPS -0.55 1.03 1.08 0.46 0.23 3.34 2.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5773 0.5899 0.588 0.6059 0.5979 0.2685 0.23 84.58%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.785 0.85 0.96 1.03 1.02 0.93 0.49 -
P/RPS 26.74 5.53 7.69 13.32 29.25 2.40 0.29 1935.38%
P/EPS -142.73 82.52 88.89 223.91 443.48 12.68 1.36 -
EY -0.70 1.21 1.13 0.45 0.23 7.89 73.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.44 1.63 1.72 1.73 1.58 0.17 297.53%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 23/11/12 17/08/12 29/05/12 28/02/12 21/11/11 -
Price 0.895 0.74 0.90 1.04 1.04 1.12 0.85 -
P/RPS 30.49 4.81 7.21 13.45 29.82 2.89 0.51 1425.14%
P/EPS -162.73 71.84 83.33 226.09 452.17 15.27 2.36 -
EY -0.61 1.39 1.20 0.44 0.22 6.55 42.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.25 1.53 1.73 1.76 1.90 0.29 204.07%

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