[RSAWIT] QoQ TTM Result on 31-Mar-2015 [#1]

Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -275.66%
YoY- -159.13%
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 184,032 183,245 193,041 214,355 239,474 264,315 284,385 -25.12%
PBT -72,847 -46,486 -37,605 -16,813 4,970 30,824 41,583 -
Tax 10,515 10,774 8,762 3,221 -1,692 -9,308 -7,918 -
NP -62,332 -35,712 -28,843 -13,592 3,278 21,516 33,665 -
-
NP to SH -55,126 -29,635 -24,016 -9,268 5,276 23,417 33,775 -
-
Tax Rate - - - - 34.04% 30.20% 19.04% -
Total Cost 246,364 218,957 221,884 227,947 236,196 242,799 250,720 -1.15%
-
Net Worth 1,060,951 1,096,425 1,096,861 1,111,319 1,189,483 1,081,699 1,209,173 -8.32%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,060,951 1,096,425 1,096,861 1,111,319 1,189,483 1,081,699 1,209,173 -8.32%
NOSH 2,040,291 2,030,416 2,031,224 2,057,999 2,050,833 1,865,000 2,084,782 -1.42%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -33.87% -19.49% -14.94% -6.34% 1.37% 8.14% 11.84% -
ROE -5.20% -2.70% -2.19% -0.83% 0.44% 2.16% 2.79% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.02 9.02 9.50 10.42 11.68 14.17 13.64 -24.03%
EPS -2.70 -1.46 -1.18 -0.45 0.26 1.26 1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.54 0.54 0.54 0.58 0.58 0.58 -7.00%
Adjusted Per Share Value based on latest NOSH - 2,057,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.01 8.98 9.45 10.50 11.73 12.95 13.93 -25.14%
EPS -2.70 -1.45 -1.18 -0.45 0.26 1.15 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5196 0.537 0.5372 0.5443 0.5826 0.5298 0.5922 -8.32%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.52 0.55 0.51 0.56 0.545 0.695 0.78 -
P/RPS 5.77 6.09 5.37 5.38 4.67 4.90 5.72 0.58%
P/EPS -19.25 -37.68 -43.13 -124.35 211.85 55.35 48.15 -
EY -5.20 -2.65 -2.32 -0.80 0.47 1.81 2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 0.94 1.04 0.94 1.20 1.34 -17.68%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 20/11/15 28/08/15 28/05/15 26/02/15 20/11/14 22/08/14 -
Price 0.535 0.515 0.50 0.555 0.585 0.645 0.715 -
P/RPS 5.93 5.71 5.26 5.33 5.01 4.55 5.24 8.57%
P/EPS -19.80 -35.28 -42.29 -123.24 227.40 51.37 44.13 -
EY -5.05 -2.83 -2.36 -0.81 0.44 1.95 2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 0.93 1.03 1.01 1.11 1.23 -11.12%

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