[RAPID] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 175.23%
YoY- 155.52%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 29,632 30,588 26,185 22,840 23,178 24,456 25,895 9.43%
PBT 17,778 17,400 -1,075 1,442 2,190 6,872 -3,852 -
Tax -1,828 -1,816 3,696 2,012 -6,782 -6,448 -3,668 -37.22%
NP 15,950 15,584 2,621 3,454 -4,592 424 -7,520 -
-
NP to SH 15,950 15,584 2,621 3,454 -4,592 424 -7,520 -
-
Tax Rate 10.28% 10.44% - -139.53% 309.68% 93.83% - -
Total Cost 13,682 15,004 23,564 19,385 27,770 24,032 33,415 -44.94%
-
Net Worth 130,150 125,790 122,313 122,547 116,982 121,016 119,733 5.73%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 130,150 125,790 122,313 122,547 116,982 121,016 119,733 5.73%
NOSH 87,349 87,354 87,366 87,533 87,300 88,333 87,396 -0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 53.83% 50.95% 10.01% 15.13% -19.81% 1.73% -29.04% -
ROE 12.26% 12.39% 2.14% 2.82% -3.93% 0.35% -6.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.92 35.02 29.97 26.09 26.55 27.69 29.63 9.46%
EPS 18.26 17.84 3.00 3.95 -5.26 0.48 -8.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.44 1.40 1.40 1.34 1.37 1.37 5.77%
Adjusted Per Share Value based on latest NOSH - 87,390
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 27.72 28.61 24.49 21.37 21.68 22.88 24.22 9.44%
EPS 14.92 14.58 2.45 3.23 -4.30 0.40 -7.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2175 1.1767 1.1442 1.1464 1.0943 1.1321 1.1201 5.73%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.96 4.48 3.80 3.69 3.50 2.98 2.82 -
P/RPS 14.62 12.79 12.68 14.14 13.18 10.76 9.52 33.21%
P/EPS 27.16 25.11 126.67 93.50 -66.54 620.83 -32.77 -
EY 3.68 3.98 0.79 1.07 -1.50 0.16 -3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.11 2.71 2.64 2.61 2.18 2.06 37.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/05/14 28/02/14 27/11/13 28/08/13 31/05/13 28/02/13 -
Price 6.01 4.68 4.48 3.77 3.62 3.22 2.95 -
P/RPS 17.72 13.37 14.95 14.45 13.63 11.63 9.96 46.98%
P/EPS 32.91 26.23 149.33 95.52 -68.82 670.83 -34.28 -
EY 3.04 3.81 0.67 1.05 -1.45 0.15 -2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.03 3.25 3.20 2.69 2.70 2.35 2.15 52.19%

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