[RSAWIT] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -41.53%
YoY- 26.48%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 163,763 82,655 325,080 232,632 150,051 80,339 250,573 -24.74%
PBT -3,189 -18,089 -174,121 -20,207 -16,715 -11,148 -77,089 -88.10%
Tax -29,054 496 22,482 -2,050 3,457 942 1,360 -
NP -32,243 -17,593 -151,639 -22,257 -13,258 -10,206 -75,729 -43.49%
-
NP to SH -25,829 14,529 -119,185 -15,224 -10,757 -9,440 -66,666 -46.94%
-
Tax Rate - - - - - - - -
Total Cost 196,006 100,248 476,719 254,889 163,309 90,545 326,302 -28.87%
-
Net Worth 775,854 553,209 816,688 939,192 959,609 666,688 959,609 -13.24%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 775,854 553,209 816,688 939,192 959,609 666,688 959,609 -13.24%
NOSH 1,418,487 1,418,487 1,418,487 1,418,487 1,418,487 1,418,487 1,418,487 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -19.69% -21.28% -46.65% -9.57% -8.84% -12.70% -30.22% -
ROE -3.33% 2.63% -14.59% -1.62% -1.12% -1.42% -6.95% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.02 5.83 15.92 11.39 7.35 5.66 12.27 -24.74%
EPS -1.27 -0.71 -5.84 -0.75 -0.53 -0.46 -3.26 -46.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.39 0.40 0.46 0.47 0.47 0.47 -13.24%
Adjusted Per Share Value based on latest NOSH - 1,418,487
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.02 4.05 15.92 11.39 7.35 3.93 12.27 -24.74%
EPS -1.27 0.71 -5.84 -0.75 -0.53 -0.46 -3.27 -46.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.271 0.40 0.46 0.47 0.3265 0.47 -13.24%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.285 0.315 0.385 0.41 0.455 0.50 0.505 -
P/RPS 3.55 5.41 2.42 3.60 6.19 8.83 4.11 -9.32%
P/EPS -22.53 30.75 -6.60 -54.99 -86.36 -75.13 -15.47 28.57%
EY -4.44 3.25 -15.16 -1.82 -1.16 -1.33 -6.47 -22.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 0.96 0.89 0.97 1.06 1.07 -21.14%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 25/05/18 28/02/18 23/11/17 30/08/17 26/05/17 28/02/17 -
Price 0.285 0.305 0.355 0.395 0.405 0.49 0.515 -
P/RPS 3.55 5.23 2.23 3.47 5.51 8.65 4.20 -10.63%
P/EPS -22.53 29.78 -6.08 -52.97 -76.87 -73.63 -15.77 26.93%
EY -4.44 3.36 -16.44 -1.89 -1.30 -1.36 -6.34 -21.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.78 0.89 0.86 0.86 1.04 1.10 -22.58%

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