[RSAWIT] QoQ TTM 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- -13.53%
YoY- -15.69%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 338,792 327,396 325,080 313,973 305,762 287,761 250,573 22.34%
PBT -177,165 -187,190 -174,121 -52,220 -46,651 -53,830 -63,442 98.67%
Tax 6,541 23,507 22,482 -13,202 -8,197 -7,879 -5,580 -
NP -170,624 -163,683 -151,639 -65,422 -54,848 -61,709 -69,022 83.12%
-
NP to SH -134,257 -128,472 -119,185 -56,296 -49,589 -56,245 -61,779 68.01%
-
Tax Rate - - - - - - - -
Total Cost 509,416 491,079 476,719 379,395 360,610 349,470 319,595 36.56%
-
Net Worth 775,854 553,209 816,688 939,192 959,609 666,688 980,026 -14.45%
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 775,854 553,209 816,688 939,192 959,609 666,688 980,026 -14.45%
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 -50.36% -50.00% -46.65% -20.84% -17.94% -21.44% -27.55% -
ROE -17.30% -23.22% -14.59% -5.99% -5.17% -8.44% -6.30% -
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 16.59 23.08 15.92 15.38 14.98 20.29 12.27 22.34%
EPS -6.58 -9.06 -5.84 -2.76 -2.43 -3.97 -3.03 67.93%
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 0.48 -14.45%
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 16.59 16.04 15.92 15.38 14.98 14.09 12.27 22.34%
EPS -6.58 -6.29 -5.84 -2.76 -2.43 -2.75 -3.03 67.93%
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 0.48 -14.45%
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 1.72 1.36 2.42 2.67 3.04 2.46 4.11 -44.14%
P/EPS -4.33 -3.48 -6.60 -14.87 -18.73 -12.61 -16.69 -59.42%
EY -23.07 -28.75 -15.16 -6.73 -5.34 -7.93 -5.99 146.31%
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 1.05 -20.14%
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 1.72 1.32 2.23 2.57 2.70 2.42 4.20 -44.94%
P/EPS -4.33 -3.37 -6.08 -14.33 -16.68 -12.36 -17.02 -59.95%
EY -23.07 -29.69 -16.44 -6.98 -6.00 -8.09 -5.88 149.38%
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 1.07 -21.14%

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