[RSAWIT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -153.16%
YoY- -334.86%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 282,234 203,715 121,664 59,660 313,883 253,940 159,489 46.15%
PBT -2,893 -22,285 -34,008 -15,017 31,528 31,343 11,332 -
Tax 1,001 5,501 4,445 852 -11,736 -10,235 -2,885 -
NP -1,892 -16,784 -29,563 -14,165 19,792 21,108 8,447 -
-
NP to SH 2,196 -13,379 -24,482 -11,177 21,026 21,974 9,485 -62.19%
-
Tax Rate - - - - 37.22% 32.65% 25.46% -
Total Cost 284,126 220,499 151,227 73,825 294,091 232,832 151,042 52.20%
-
Net Worth 1,213,254 1,155,459 1,162,894 1,178,665 1,204,401 1,200,431 1,237,173 -1.28%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,213,254 1,155,459 1,162,894 1,178,665 1,204,401 1,200,431 1,237,173 -1.28%
NOSH 2,091,818 2,027,121 2,040,166 2,032,181 2,041,359 2,034,629 2,061,956 0.96%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.67% -8.24% -24.30% -23.74% 6.31% 8.31% 5.30% -
ROE 0.18% -1.16% -2.11% -0.95% 1.75% 1.83% 0.77% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.49 10.05 5.96 2.94 15.38 12.48 7.73 44.80%
EPS 0.11 -0.66 -1.20 -0.55 1.03 1.08 0.46 -61.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.57 0.58 0.59 0.59 0.60 -2.22%
Adjusted Per Share Value based on latest NOSH - 2,032,181
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.82 9.97 5.96 2.92 15.37 12.43 7.81 46.14%
EPS 0.11 -0.65 -1.20 -0.55 1.03 1.08 0.46 -61.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.594 0.5657 0.5693 0.577 0.5896 0.5877 0.6057 -1.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.785 0.79 0.81 0.785 0.85 0.96 1.03 -
P/RPS 5.82 7.86 13.58 26.74 5.53 7.69 13.32 -42.33%
P/EPS 747.76 -119.70 -67.50 -142.73 82.52 88.89 223.91 122.93%
EY 0.13 -0.84 -1.48 -0.70 1.21 1.13 0.45 -56.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.39 1.42 1.35 1.44 1.63 1.72 -14.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 20/11/13 29/08/13 29/05/13 27/02/13 23/11/12 17/08/12 -
Price 0.815 0.83 0.775 0.895 0.74 0.90 1.04 -
P/RPS 6.04 8.26 13.00 30.49 4.81 7.21 13.45 -41.27%
P/EPS 776.34 -125.76 -64.58 -162.73 71.84 83.33 226.09 127.09%
EY 0.13 -0.80 -1.55 -0.61 1.39 1.20 0.44 -55.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.46 1.36 1.54 1.25 1.53 1.73 -12.71%

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