[RSAWIT] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -429.89%
YoY- -115.7%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 52,185 43,351 34,031 53,678 61,981 64,665 59,150 -8.00%
PBT -7,917 -15,466 -17,870 -5,233 964 5,326 3,913 -
Tax 1,678 4,067 3,574 1,455 -334 -1,474 -1,339 -
NP -6,239 -11,399 -14,296 -3,778 630 3,852 2,574 -
-
NP to SH -4,873 -9,953 -12,348 -2,461 746 4,795 2,196 -
-
Tax Rate - - - - 34.65% 27.68% 34.22% -
Total Cost 58,424 54,750 48,327 57,456 61,351 60,813 56,576 2.16%
-
Net Worth 1,096,425 1,096,861 1,111,319 1,189,483 1,081,699 1,209,173 1,157,890 -3.56%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,096,425 1,096,861 1,111,319 1,189,483 1,081,699 1,209,173 1,157,890 -3.56%
NOSH 2,030,416 2,031,224 2,057,999 2,050,833 1,865,000 2,084,782 1,996,363 1.13%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -11.96% -26.29% -42.01% -7.04% 1.02% 5.96% 4.35% -
ROE -0.44% -0.91% -1.11% -0.21% 0.07% 0.40% 0.19% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.57 2.13 1.65 2.62 3.32 3.10 2.96 -8.98%
EPS -0.24 -0.49 -0.60 -0.12 0.04 0.23 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.58 0.58 0.58 0.58 -4.64%
Adjusted Per Share Value based on latest NOSH - 2,050,833
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.56 2.12 1.67 2.63 3.04 3.17 2.90 -7.97%
EPS -0.24 -0.49 -0.60 -0.12 0.04 0.23 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.537 0.5372 0.5443 0.5826 0.5298 0.5922 0.5671 -3.56%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.55 0.51 0.56 0.545 0.695 0.78 0.82 -
P/RPS 21.40 23.90 33.87 20.82 20.91 25.15 27.68 -15.75%
P/EPS -229.17 -104.08 -93.33 -454.17 1,737.50 339.13 745.45 -
EY -0.44 -0.96 -1.07 -0.22 0.06 0.29 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.94 1.04 0.94 1.20 1.34 1.41 -19.39%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 28/08/15 28/05/15 26/02/15 20/11/14 22/08/14 26/05/14 -
Price 0.515 0.50 0.555 0.585 0.645 0.715 0.795 -
P/RPS 20.04 23.43 33.56 22.35 19.41 23.05 26.83 -17.66%
P/EPS -214.58 -102.04 -92.50 -487.50 1,612.50 310.87 722.73 -
EY -0.47 -0.98 -1.08 -0.21 0.06 0.32 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.93 1.03 1.01 1.11 1.23 1.37 -21.63%

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