[RSAWIT] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -119.04%
YoY- -358.11%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 94,862 77,382 123,815 121,664 159,489 168,592 86,511 1.54%
PBT -33,506 -33,336 9,239 -34,008 11,332 55,487 14,163 -
Tax 6,074 7,641 -2,813 4,445 -2,885 -13,091 -3,700 -
NP -27,432 -25,695 6,426 -29,563 8,447 42,396 10,463 -
-
NP to SH -22,947 -22,301 6,991 -24,482 9,485 39,746 10,446 -
-
Tax Rate - - 30.45% - 25.46% 23.59% 26.12% -
Total Cost 122,294 103,077 117,389 151,227 151,042 126,196 76,048 8.23%
-
Net Worth 1,024,419 1,104,820 1,192,582 1,162,894 1,237,173 449,686 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,024,419 1,104,820 1,192,582 1,162,894 1,237,173 449,686 0 -
NOSH 2,048,839 2,045,963 2,056,176 2,040,166 2,061,956 157,784 128,329 58.61%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -28.92% -33.21% 5.19% -24.30% 5.30% 25.15% 12.09% -
ROE -2.24% -2.02% 0.59% -2.11% 0.77% 8.84% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.63 3.78 6.02 5.96 7.73 106.85 67.41 -35.97%
EPS -1.12 -1.09 0.34 -1.20 0.46 25.19 8.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.54 0.58 0.57 0.60 2.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,046,923
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.65 3.79 6.06 5.96 7.81 8.26 4.24 1.54%
EPS -1.12 -1.09 0.34 -1.20 0.46 1.95 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5017 0.5411 0.5841 0.5696 0.6059 0.2202 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.505 0.51 0.78 0.81 1.03 1.21 0.70 -
P/RPS 10.91 13.48 12.95 13.58 13.32 1.13 1.04 47.90%
P/EPS -45.09 -46.79 229.41 -67.50 223.91 4.80 8.60 -
EY -2.22 -2.14 0.44 -1.48 0.45 20.82 11.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.94 1.34 1.42 1.72 0.42 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 22/08/14 29/08/13 17/08/12 26/08/11 - -
Price 0.50 0.50 0.715 0.775 1.04 1.05 0.00 -
P/RPS 10.80 13.22 11.87 13.00 13.45 0.98 0.00 -
P/EPS -44.64 -45.87 210.29 -64.58 226.09 4.17 0.00 -
EY -2.24 -2.18 0.48 -1.55 0.44 23.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 1.23 1.36 1.73 0.37 0.00 -

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