[RSAWIT] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 77.02%
YoY- 36.96%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 92,448 82,581 69,712 80,339 81,341 74,370 51,711 47.14%
PBT -153,914 -3,492 -11,695 -11,148 -32,013 2,077 -12,746 423.96%
Tax 24,532 -5,507 3,986 942 -11,152 -502 2,833 320.03%
NP -129,382 -8,999 -7,709 -10,206 -43,165 1,575 -9,913 451.75%
-
NP to SH -103,961 -4,467 -5,515 -9,440 -41,072 2,240 -7,973 451.40%
-
Tax Rate - - - - - 24.17% - -
Total Cost 221,830 91,580 77,421 90,545 124,506 72,795 61,624 134.33%
-
Net Worth 816,688 939,192 959,609 666,688 980,026 1,020,861 1,022,179 -13.86%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 816,688 939,192 959,609 666,688 980,026 1,020,861 1,022,179 -13.86%
NOSH 1,418,487 1,418,487 1,418,487 1,418,487 1,418,487 1,418,487 2,044,359 -21.57%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -139.95% -10.90% -11.06% -12.70% -53.07% 2.12% -19.17% -
ROE -12.73% -0.48% -0.57% -1.42% -4.19% 0.22% -0.78% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.53 4.04 3.41 5.66 3.98 3.64 2.53 47.29%
EPS -5.09 -0.22 -0.27 -0.46 -2.01 0.11 -0.39 451.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.46 0.47 0.47 0.48 0.50 0.50 -13.78%
Adjusted Per Share Value based on latest NOSH - 1,418,487
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.53 4.04 3.41 3.93 3.98 3.64 2.53 47.29%
EPS -5.09 -0.22 -0.27 -0.46 -2.01 0.11 -0.39 451.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.46 0.47 0.3265 0.48 0.50 0.5006 -13.85%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.385 0.41 0.455 0.50 0.505 0.49 0.505 -
P/RPS 8.50 10.14 13.33 8.83 12.68 13.45 19.96 -43.30%
P/EPS -7.56 -187.40 -168.45 -75.13 -25.10 446.63 -129.49 -84.87%
EY -13.23 -0.53 -0.59 -1.33 -3.98 0.22 -0.77 562.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.89 0.97 1.06 1.05 0.98 1.01 -3.31%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 23/11/17 30/08/17 26/05/17 28/02/17 24/11/16 30/08/16 -
Price 0.355 0.395 0.405 0.49 0.515 0.525 0.50 -
P/RPS 7.84 9.77 11.86 8.65 12.93 14.41 19.77 -45.93%
P/EPS -6.97 -180.54 -149.94 -73.63 -25.60 478.53 -128.21 -85.57%
EY -14.34 -0.55 -0.67 -1.36 -3.91 0.21 -0.78 592.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.86 0.86 1.04 1.07 1.05 1.00 -7.45%

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