[RAPID] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -24.13%
YoY- 134.85%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 27,608 29,632 30,588 26,185 22,840 23,178 24,456 8.40%
PBT 22,510 17,778 17,400 -1,075 1,442 2,190 6,872 120.40%
Tax -1,374 -1,828 -1,816 3,696 2,012 -6,782 -6,448 -64.29%
NP 21,136 15,950 15,584 2,621 3,454 -4,592 424 1251.25%
-
NP to SH 21,380 15,950 15,584 2,621 3,454 -4,592 424 1261.62%
-
Tax Rate 6.10% 10.28% 10.44% - -139.53% 309.68% 93.83% -
Total Cost 6,472 13,682 15,004 23,564 19,385 27,770 24,032 -58.26%
-
Net Worth 139,665 130,150 125,790 122,313 122,547 116,982 121,016 10.01%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 139,665 130,150 125,790 122,313 122,547 116,982 121,016 10.01%
NOSH 88,395 87,349 87,354 87,366 87,533 87,300 88,333 0.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 76.56% 53.83% 50.95% 10.01% 15.13% -19.81% 1.73% -
ROE 15.31% 12.26% 12.39% 2.14% 2.82% -3.93% 0.35% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.23 33.92 35.02 29.97 26.09 26.55 27.69 8.34%
EPS 24.19 18.26 17.84 3.00 3.95 -5.26 0.48 1261.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.49 1.44 1.40 1.40 1.34 1.37 9.96%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.83 27.72 28.61 24.49 21.37 21.68 22.88 8.41%
EPS 20.00 14.92 14.58 2.45 3.23 -4.30 0.40 1253.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3065 1.2175 1.1767 1.1442 1.1464 1.0943 1.1321 10.01%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.17 4.96 4.48 3.80 3.69 3.50 2.98 -
P/RPS 19.76 14.62 12.79 12.68 14.14 13.18 10.76 49.90%
P/EPS 25.51 27.16 25.11 126.67 93.50 -66.54 620.83 -88.06%
EY 3.92 3.68 3.98 0.79 1.07 -1.50 0.16 741.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 3.33 3.11 2.71 2.64 2.61 2.18 47.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 30/05/14 28/02/14 27/11/13 28/08/13 31/05/13 -
Price 6.13 6.01 4.68 4.48 3.77 3.62 3.22 -
P/RPS 19.63 17.72 13.37 14.95 14.45 13.63 11.63 41.71%
P/EPS 25.34 32.91 26.23 149.33 95.52 -68.82 670.83 -88.71%
EY 3.95 3.04 3.81 0.67 1.05 -1.45 0.15 783.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 4.03 3.25 3.20 2.69 2.70 2.35 39.65%

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