[RSAWIT] QoQ TTM Result on 30-Jun-2014 [#2]

Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 115.47%
YoY- 360.99%
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 214,355 239,474 264,315 284,385 281,724 282,234 263,658 -12.90%
PBT -16,813 4,970 30,824 41,583 17,266 -1,664 -22,100 -16.67%
Tax 3,221 -1,692 -9,308 -7,918 -2,851 -660 3,285 -1.30%
NP -13,592 3,278 21,516 33,665 14,415 -2,324 -18,815 -19.50%
-
NP to SH -9,268 5,276 23,417 33,775 15,675 2,302 -14,326 -25.21%
-
Tax Rate - 34.04% 30.20% 19.04% 16.51% - - -
Total Cost 227,947 236,196 242,799 250,720 267,309 284,558 282,473 -13.33%
-
Net Worth 1,111,319 1,189,483 1,081,699 1,209,173 1,157,890 1,181,090 1,172,088 -3.49%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,111,319 1,189,483 1,081,699 1,209,173 1,157,890 1,181,090 1,172,088 -3.49%
NOSH 2,057,999 2,050,833 1,865,000 2,084,782 1,996,363 2,036,363 2,056,296 0.05%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -6.34% 1.37% 8.14% 11.84% 5.12% -0.82% -7.14% -
ROE -0.83% 0.44% 2.16% 2.79% 1.35% 0.19% -1.22% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.42 11.68 14.17 13.64 14.11 13.86 12.82 -12.91%
EPS -0.45 0.26 1.26 1.62 0.79 0.11 -0.70 -25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.58 0.58 0.58 0.58 0.58 0.57 -3.54%
Adjusted Per Share Value based on latest NOSH - 2,084,782
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.50 11.73 12.95 13.93 13.80 13.82 12.91 -12.87%
EPS -0.45 0.26 1.15 1.65 0.77 0.11 -0.70 -25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5443 0.5826 0.5298 0.5922 0.5671 0.5785 0.5741 -3.49%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.56 0.545 0.695 0.78 0.82 0.785 0.79 -
P/RPS 5.38 4.67 4.90 5.72 5.81 5.66 6.16 -8.63%
P/EPS -124.35 211.85 55.35 48.15 104.43 694.42 -113.39 6.35%
EY -0.80 0.47 1.81 2.08 0.96 0.14 -0.88 -6.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.94 1.20 1.34 1.41 1.35 1.39 -17.59%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 20/11/14 22/08/14 26/05/14 27/02/14 20/11/13 -
Price 0.555 0.585 0.645 0.715 0.795 0.815 0.83 -
P/RPS 5.33 5.01 4.55 5.24 5.63 5.88 6.47 -12.13%
P/EPS -123.24 227.40 51.37 44.13 101.25 720.95 -119.13 2.28%
EY -0.81 0.44 1.95 2.27 0.99 0.14 -0.84 -2.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.01 1.11 1.23 1.37 1.41 1.46 -20.76%

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