[RSAWIT] QoQ Cumulative Quarter Result on 30-Nov-2007 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
25-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- -34.21%
YoY- 252.48%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 203,399 151,642 99,661 52,464 147,394 102,964 68,773 105.36%
PBT 54,300 41,340 30,120 17,469 26,878 15,286 9,719 213.22%
Tax -14,370 -10,994 -8,362 -4,660 -7,408 -4,117 -2,687 204.26%
NP 39,930 30,346 21,758 12,809 19,470 11,169 7,032 216.61%
-
NP to SH 39,836 30,346 21,758 12,809 19,470 11,169 7,032 216.11%
-
Tax Rate 26.46% 26.59% 27.76% 26.68% 27.56% 26.93% 27.65% -
Total Cost 163,469 121,296 77,903 39,655 127,924 91,795 61,741 90.82%
-
Net Worth 135,950 0 0 112,833 100,017 92,326 88,541 32.92%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 135,950 0 0 112,833 100,017 92,326 88,541 32.92%
NOSH 128,254 128,251 128,276 128,220 128,228 128,231 128,321 -0.03%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 19.63% 20.01% 21.83% 24.41% 13.21% 10.85% 10.22% -
ROE 29.30% 0.00% 0.00% 11.35% 19.47% 12.10% 7.94% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 158.59 118.24 77.69 40.92 114.95 80.30 53.59 105.44%
EPS 31.06 23.66 16.96 9.99 15.18 8.71 5.48 216.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.00 0.00 0.88 0.78 0.72 0.69 32.96%
Adjusted Per Share Value based on latest NOSH - 128,220
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 9.96 7.42 4.88 2.57 7.22 5.04 3.37 105.27%
EPS 1.95 1.49 1.07 0.63 0.95 0.55 0.34 218.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.00 0.00 0.0552 0.049 0.0452 0.0433 33.07%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.79 1.08 1.12 1.05 1.80 0.94 0.88 -
P/RPS 0.50 0.91 1.44 2.57 1.57 1.17 1.64 -54.53%
P/EPS 2.54 4.56 6.60 10.51 11.85 10.79 16.06 -70.59%
EY 39.32 21.91 15.14 9.51 8.44 9.27 6.23 239.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.00 1.19 2.31 1.31 1.28 -29.86%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 24/10/08 28/07/08 22/04/08 25/01/08 26/10/07 30/07/07 27/04/07 -
Price 0.47 0.89 1.09 1.20 0.96 0.96 0.98 -
P/RPS 0.30 0.75 1.40 2.93 0.84 1.20 1.83 -69.88%
P/EPS 1.51 3.76 6.43 12.01 6.32 11.02 17.88 -80.60%
EY 66.09 26.59 15.56 8.32 15.82 9.07 5.59 415.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.00 1.36 1.23 1.33 1.42 -54.04%

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