[RAPID] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 34.04%
YoY- 518.87%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 28,990 29,192 28,584 27,608 29,632 30,588 26,185 7.03%
PBT -30,618 -6,420 12,396 22,510 17,778 17,400 -1,075 838.37%
Tax -1,344 -804 -1,059 -1,374 -1,828 -1,816 3,696 -
NP -31,962 -7,224 11,337 21,136 15,950 15,584 2,621 -
-
NP to SH -31,962 -7,224 11,694 21,380 15,950 15,584 2,621 -
-
Tax Rate - - 8.54% 6.10% 10.28% 10.44% - -
Total Cost 60,952 36,416 17,247 6,472 13,682 15,004 23,564 88.76%
-
Net Worth 117,147 131,742 137,851 139,665 130,150 125,790 122,313 -2.84%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 117,147 131,742 137,851 139,665 130,150 125,790 122,313 -2.84%
NOSH 87,423 87,246 90,098 88,395 87,349 87,354 87,366 0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -110.25% -24.75% 39.66% 76.56% 53.83% 50.95% 10.01% -
ROE -27.28% -5.48% 8.48% 15.31% 12.26% 12.39% 2.14% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 33.16 33.46 31.73 31.23 33.92 35.02 29.97 6.99%
EPS -36.56 -8.28 12.97 24.19 18.26 17.84 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.51 1.53 1.58 1.49 1.44 1.40 -2.88%
Adjusted Per Share Value based on latest NOSH - 89,415
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.12 27.31 26.74 25.83 27.72 28.61 24.49 7.05%
EPS -29.90 -6.76 10.94 20.00 14.92 14.58 2.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0959 1.2324 1.2895 1.3065 1.2175 1.1767 1.1442 -2.84%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.10 5.29 6.13 6.17 4.96 4.48 3.80 -
P/RPS 18.40 15.81 19.32 19.76 14.62 12.79 12.68 28.26%
P/EPS -16.68 -63.89 47.23 25.51 27.16 25.11 126.67 -
EY -5.99 -1.57 2.12 3.92 3.68 3.98 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 3.50 4.01 3.91 3.33 3.11 2.71 41.39%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 27/11/14 27/08/14 30/05/14 28/02/14 -
Price 6.20 5.62 5.94 6.13 6.01 4.68 4.48 -
P/RPS 18.70 16.80 18.72 19.63 17.72 13.37 14.95 16.13%
P/EPS -16.96 -67.87 45.77 25.34 32.91 26.23 149.33 -
EY -5.90 -1.47 2.19 3.95 3.04 3.81 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 3.72 3.88 3.88 4.03 3.25 3.20 28.01%

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