[RAPID] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 36.7%
YoY- -182.6%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 24,456 25,895 27,312 30,192 21,268 26,829 26,164 -4.39%
PBT 6,872 -3,852 -2,105 -1,812 -4,680 2,429 3,634 52.86%
Tax -6,448 -3,668 -4,117 -1,644 -780 -1,797 -1,397 176.95%
NP 424 -7,520 -6,222 -3,456 -5,460 632 2,237 -66.97%
-
NP to SH 424 -7,520 -6,222 -3,456 -5,460 632 2,237 -66.97%
-
Tax Rate 93.83% - - - - 73.98% 38.44% -
Total Cost 24,032 33,415 33,534 33,648 26,728 26,197 23,926 0.29%
-
Net Worth 121,016 119,733 122,355 124,799 126,000 127,277 128,471 -3.90%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 121,016 119,733 122,355 124,799 126,000 127,277 128,471 -3.90%
NOSH 88,333 87,396 87,396 87,272 87,500 87,777 87,395 0.71%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.73% -29.04% -22.78% -11.45% -25.67% 2.36% 8.55% -
ROE 0.35% -6.28% -5.09% -2.77% -4.33% 0.50% 1.74% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 27.69 29.63 31.25 34.60 24.31 30.56 29.94 -5.07%
EPS 0.48 -8.61 -7.13 -3.96 -6.24 0.72 2.56 -67.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.37 1.40 1.43 1.44 1.45 1.47 -4.58%
Adjusted Per Share Value based on latest NOSH - 86,428
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 22.88 24.22 25.55 28.24 19.90 25.10 24.48 -4.40%
EPS 0.40 -7.03 -5.82 -3.23 -5.11 0.59 2.09 -66.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1321 1.1201 1.1446 1.1675 1.1787 1.1907 1.2018 -3.90%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.98 2.82 2.57 2.20 2.49 1.98 1.97 -
P/RPS 10.76 9.52 8.22 6.36 10.24 6.48 6.58 38.75%
P/EPS 620.83 -32.77 -36.10 -55.56 -39.90 275.00 76.95 301.75%
EY 0.16 -3.05 -2.77 -1.80 -2.51 0.36 1.30 -75.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.06 1.84 1.54 1.73 1.37 1.34 38.28%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 28/11/12 28/08/12 23/05/12 23/02/12 23/11/11 -
Price 3.22 2.95 2.68 2.10 2.67 2.20 2.00 -
P/RPS 11.63 9.96 8.58 6.07 10.98 7.20 6.68 44.67%
P/EPS 670.83 -34.28 -37.64 -53.03 -42.79 305.56 78.13 318.75%
EY 0.15 -2.92 -2.66 -1.89 -2.34 0.33 1.28 -76.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.15 1.91 1.47 1.85 1.52 1.36 43.94%

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