[RAPID] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -342.44%
YoY- -300.39%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 22,564 27,715 28,210 28,990 29,192 28,584 27,608 -12.57%
PBT -3,928 -15,043 -18,617 -30,618 -6,420 12,396 22,510 -
Tax -1,552 -1,557 -1,508 -1,344 -804 -1,059 -1,374 8.45%
NP -5,480 -16,600 -20,125 -31,962 -7,224 11,337 21,136 -
-
NP to SH -5,480 -17,128 -20,125 -31,962 -7,224 11,694 21,380 -
-
Tax Rate - - - - - 8.54% 6.10% -
Total Cost 28,044 44,315 48,335 60,952 36,416 17,247 6,472 165.55%
-
Net Worth 115,184 119,959 118,058 117,147 131,742 137,851 139,665 -12.04%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 115,184 119,959 118,058 117,147 131,742 137,851 139,665 -12.04%
NOSH 87,261 90,194 87,450 87,423 87,246 90,098 88,395 -0.85%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -24.29% -59.90% -71.34% -110.25% -24.75% 39.66% 76.56% -
ROE -4.76% -14.28% -17.05% -27.28% -5.48% 8.48% 15.31% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 25.86 30.73 32.26 33.16 33.46 31.73 31.23 -11.80%
EPS -6.28 -18.99 -23.01 -36.56 -8.28 12.97 24.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.33 1.35 1.34 1.51 1.53 1.58 -11.28%
Adjusted Per Share Value based on latest NOSH - 87,446
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 21.11 25.93 26.39 27.12 27.31 26.74 25.83 -12.57%
EPS -5.13 -16.02 -18.83 -29.90 -6.76 10.94 20.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0775 1.1222 1.1044 1.0959 1.2324 1.2896 1.3065 -12.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 6.00 5.98 6.33 6.10 5.29 6.13 6.17 -
P/RPS 23.20 19.46 19.62 18.40 15.81 19.32 19.76 11.28%
P/EPS -95.54 -31.49 -27.51 -16.68 -63.89 47.23 25.51 -
EY -1.05 -3.18 -3.64 -5.99 -1.57 2.12 3.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 4.50 4.69 4.55 3.50 4.01 3.91 10.62%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 24/02/16 30/11/15 28/08/15 29/05/15 27/02/15 27/11/14 -
Price 5.97 6.13 6.01 6.20 5.62 5.94 6.13 -
P/RPS 23.09 19.95 18.63 18.70 16.80 18.72 19.63 11.41%
P/EPS -95.06 -32.28 -26.12 -16.96 -67.87 45.77 25.34 -
EY -1.05 -3.10 -3.83 -5.90 -1.47 2.19 3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 4.61 4.45 4.63 3.72 3.88 3.88 10.70%

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