[RSAWIT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 131.67%
YoY- -61.85%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 121,664 59,660 313,883 253,940 159,489 72,165 359,568 -51.47%
PBT -34,008 -15,017 31,528 31,343 11,332 6,306 95,310 -
Tax 4,445 852 -11,736 -10,235 -2,885 -1,427 -25,598 -
NP -29,563 -14,165 19,792 21,108 8,447 4,879 69,712 -
-
NP to SH -24,482 -11,177 21,026 21,974 9,485 4,759 68,146 -
-
Tax Rate - - 37.22% 32.65% 25.46% 22.63% 26.86% -
Total Cost 151,227 73,825 294,091 232,832 151,042 67,286 289,856 -35.21%
-
Net Worth 1,162,894 1,178,665 1,204,401 1,200,431 1,237,173 1,220,786 548,242 65.16%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,162,894 1,178,665 1,204,401 1,200,431 1,237,173 1,220,786 548,242 65.16%
NOSH 2,040,166 2,032,181 2,041,359 2,034,629 2,061,956 2,069,130 929,225 69.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -24.30% -23.74% 6.31% 8.31% 5.30% 6.76% 19.39% -
ROE -2.11% -0.95% 1.75% 1.83% 0.77% 0.39% 12.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.96 2.94 15.38 12.48 7.73 3.49 38.70 -71.30%
EPS -1.20 -0.55 1.03 1.08 0.46 0.23 4.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.58 0.59 0.59 0.60 0.59 0.59 -2.27%
Adjusted Per Share Value based on latest NOSH - 2,047,377
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.96 2.92 15.37 12.43 7.81 3.53 17.60 -51.44%
EPS -1.20 -0.55 1.03 1.08 0.46 0.23 3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5693 0.577 0.5896 0.5877 0.6057 0.5976 0.2684 65.15%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.81 0.785 0.85 0.96 1.03 1.02 0.93 -
P/RPS 13.58 26.74 5.53 7.69 13.32 29.25 2.40 217.87%
P/EPS -67.50 -142.73 82.52 88.89 223.91 443.48 12.68 -
EY -1.48 -0.70 1.21 1.13 0.45 0.23 7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.35 1.44 1.63 1.72 1.73 1.58 -6.87%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 23/11/12 17/08/12 29/05/12 28/02/12 -
Price 0.775 0.895 0.74 0.90 1.04 1.04 1.12 -
P/RPS 13.00 30.49 4.81 7.21 13.45 29.82 2.89 172.74%
P/EPS -64.58 -162.73 71.84 83.33 226.09 452.17 15.27 -
EY -1.55 -0.61 1.39 1.20 0.44 0.22 6.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.54 1.25 1.53 1.73 1.76 1.90 -19.99%

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