[RSAWIT] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -7.79%
YoY- -128.41%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 335,866 337,610 338,792 327,396 325,080 313,973 305,762 6.44%
PBT -156,379 -194,297 -177,165 -187,190 -174,121 -52,220 -46,651 123.48%
Tax -5,031 13,901 6,541 23,507 22,482 -13,202 -8,197 -27.71%
NP -161,410 -180,396 -170,624 -163,683 -151,639 -65,422 -54,848 104.95%
-
NP to SH -143,901 -144,718 -134,257 -128,472 -119,185 -56,296 -49,589 103.05%
-
Tax Rate - - - - - - - -
Total Cost 497,276 518,006 509,416 491,079 476,719 379,395 360,610 23.81%
-
Net Worth 612,516 755,437 775,854 553,209 816,688 939,192 959,609 -25.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 612,516 755,437 775,854 553,209 816,688 939,192 959,609 -25.80%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -48.06% -53.43% -50.36% -50.00% -46.65% -20.84% -17.94% -
ROE -23.49% -19.16% -17.30% -23.22% -14.59% -5.99% -5.17% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.45 16.54 16.59 23.08 15.92 15.38 14.98 6.42%
EPS -7.05 -7.09 -6.58 -9.06 -5.84 -2.76 -2.43 103.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.37 0.38 0.39 0.40 0.46 0.47 -25.80%
Adjusted Per Share Value based on latest NOSH - 1,418,487
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.45 16.54 16.59 16.04 15.92 15.38 14.98 6.42%
EPS -7.05 -7.09 -6.58 -6.29 -5.84 -2.76 -2.43 103.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.37 0.38 0.271 0.40 0.46 0.47 -25.80%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.155 0.22 0.285 0.315 0.385 0.41 0.455 -
P/RPS 0.94 1.33 1.72 1.36 2.42 2.67 3.04 -54.17%
P/EPS -2.20 -3.10 -4.33 -3.48 -6.60 -14.87 -18.73 -75.92%
EY -45.47 -32.22 -23.07 -28.75 -15.16 -6.73 -5.34 315.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.75 0.81 0.96 0.89 0.97 -33.93%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 27/08/18 25/05/18 28/02/18 23/11/17 30/08/17 -
Price 0.20 0.165 0.285 0.305 0.355 0.395 0.405 -
P/RPS 1.22 1.00 1.72 1.32 2.23 2.57 2.70 -41.03%
P/EPS -2.84 -2.33 -4.33 -3.37 -6.08 -14.33 -16.68 -69.18%
EY -35.24 -42.96 -23.07 -29.69 -16.44 -6.98 -6.00 224.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.45 0.75 0.78 0.89 0.86 0.86 -15.29%

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