[RAPID] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 14.89%
YoY- -246.47%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 25,888 24,620 22,564 27,715 28,210 28,990 29,192 -7.67%
PBT 552 -762 -3,928 -15,043 -18,617 -30,618 -6,420 -
Tax -1,557 -1,246 -1,552 -1,557 -1,508 -1,344 -804 55.17%
NP -1,005 -2,008 -5,480 -16,600 -20,125 -31,962 -7,224 -73.05%
-
NP to SH -1,005 -2,008 -5,480 -17,128 -20,125 -31,962 -7,224 -73.05%
-
Tax Rate 282.07% - - - - - - -
Total Cost 26,893 26,628 28,044 44,315 48,335 60,952 36,416 -18.25%
-
Net Worth 116,606 115,241 115,184 119,959 118,058 117,147 131,742 -7.79%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 116,606 115,241 115,184 119,959 118,058 117,147 131,742 -7.79%
NOSH 87,674 87,304 87,261 90,194 87,450 87,423 87,246 0.32%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -3.88% -8.16% -24.29% -59.90% -71.34% -110.25% -24.75% -
ROE -0.86% -1.74% -4.76% -14.28% -17.05% -27.28% -5.48% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.53 28.20 25.86 30.73 32.26 33.16 33.46 -7.97%
EPS -1.15 -2.30 -6.28 -18.99 -23.01 -36.56 -8.28 -73.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.32 1.33 1.35 1.34 1.51 -8.09%
Adjusted Per Share Value based on latest NOSH - 118,197
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 24.22 23.03 21.11 25.93 26.39 27.12 27.31 -7.67%
EPS -0.94 -1.88 -5.13 -16.02 -18.83 -29.90 -6.76 -73.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0908 1.078 1.0775 1.1222 1.1044 1.0959 1.2324 -7.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 5.75 5.94 6.00 5.98 6.33 6.10 5.29 -
P/RPS 19.47 21.06 23.20 19.46 19.62 18.40 15.81 14.84%
P/EPS -501.45 -258.26 -95.54 -31.49 -27.51 -16.68 -63.89 293.45%
EY -0.20 -0.39 -1.05 -3.18 -3.64 -5.99 -1.57 -74.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 4.50 4.55 4.50 4.69 4.55 3.50 15.02%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 19/08/16 19/05/16 24/02/16 30/11/15 28/08/15 29/05/15 -
Price 5.81 5.75 5.97 6.13 6.01 6.20 5.62 -
P/RPS 19.68 20.39 23.09 19.95 18.63 18.70 16.80 11.09%
P/EPS -506.69 -250.00 -95.06 -32.28 -26.12 -16.96 -67.87 280.58%
EY -0.20 -0.40 -1.05 -3.10 -3.83 -5.90 -1.47 -73.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 4.36 4.52 4.61 4.45 4.63 3.72 11.30%

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