[RSAWIT] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -153.16%
YoY- -334.86%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 43,151 34,031 59,150 59,660 72,165 74,396 46,971 -1.40%
PBT -20,760 -17,870 3,913 -15,017 6,306 22,655 7,769 -
Tax 3,241 3,574 -1,339 852 -1,427 -5,788 -1,921 -
NP -17,519 -14,296 2,574 -14,165 4,879 16,867 5,848 -
-
NP to SH -14,974 -12,348 2,196 -11,177 4,759 15,673 5,831 -
-
Tax Rate - - 34.22% - 22.63% 25.55% 24.73% -
Total Cost 60,670 48,327 56,576 73,825 67,286 57,529 41,123 6.68%
-
Net Worth 1,025,616 1,111,319 1,157,890 1,178,665 1,220,786 443,102 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,025,616 1,111,319 1,157,890 1,178,665 1,220,786 443,102 0 -
NOSH 2,051,232 2,057,999 1,996,363 2,032,181 2,069,130 156,573 128,153 58.68%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -40.60% -42.01% 4.35% -23.74% 6.76% 22.67% 12.45% -
ROE -1.46% -1.11% 0.19% -0.95% 0.39% 3.54% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.10 1.65 2.96 2.94 3.49 47.52 36.65 -37.88%
EPS -0.73 -0.60 0.11 -0.55 0.23 10.01 4.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.54 0.58 0.58 0.59 2.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,032,181
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.11 1.67 2.90 2.92 3.53 3.64 2.30 -1.42%
EPS -0.73 -0.60 0.11 -0.55 0.23 0.77 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5021 0.544 0.5668 0.577 0.5976 0.2169 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.585 0.56 0.82 0.785 1.02 1.08 0.76 -
P/RPS 27.81 33.87 27.68 26.74 29.25 2.27 2.07 54.12%
P/EPS -80.14 -93.33 745.45 -142.73 443.48 10.79 16.70 -
EY -1.25 -1.07 0.13 -0.70 0.23 9.27 5.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.04 1.41 1.35 1.73 0.38 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 26/05/14 29/05/13 29/05/12 25/05/11 - -
Price 0.51 0.555 0.795 0.895 1.04 1.07 0.00 -
P/RPS 24.24 33.56 26.83 30.49 29.82 2.25 0.00 -
P/EPS -69.86 -92.50 722.73 -162.73 452.17 10.69 0.00 -
EY -1.43 -1.08 0.14 -0.61 0.22 9.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.03 1.37 1.54 1.76 0.38 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