[RAPID] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 105.64%
YoY- 107.77%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 26,185 22,840 23,178 24,456 25,895 27,312 30,192 -9.03%
PBT -1,075 1,442 2,190 6,872 -3,852 -2,105 -1,812 -29.32%
Tax 3,696 2,012 -6,782 -6,448 -3,668 -4,117 -1,644 -
NP 2,621 3,454 -4,592 424 -7,520 -6,222 -3,456 -
-
NP to SH 2,621 3,454 -4,592 424 -7,520 -6,222 -3,456 -
-
Tax Rate - -139.53% 309.68% 93.83% - - - -
Total Cost 23,564 19,385 27,770 24,032 33,415 33,534 33,648 -21.08%
-
Net Worth 122,313 122,547 116,982 121,016 119,733 122,355 124,799 -1.32%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 122,313 122,547 116,982 121,016 119,733 122,355 124,799 -1.32%
NOSH 87,366 87,533 87,300 88,333 87,396 87,396 87,272 0.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.01% 15.13% -19.81% 1.73% -29.04% -22.78% -11.45% -
ROE 2.14% 2.82% -3.93% 0.35% -6.28% -5.09% -2.77% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.97 26.09 26.55 27.69 29.63 31.25 34.60 -9.10%
EPS 3.00 3.95 -5.26 0.48 -8.61 -7.13 -3.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.40 1.34 1.37 1.37 1.40 1.43 -1.39%
Adjusted Per Share Value based on latest NOSH - 88,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.49 21.37 21.68 22.88 24.22 25.55 28.24 -9.03%
EPS 2.45 3.23 -4.30 0.40 -7.03 -5.82 -3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1442 1.1464 1.0943 1.1321 1.1201 1.1446 1.1674 -1.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.80 3.69 3.50 2.98 2.82 2.57 2.20 -
P/RPS 12.68 14.14 13.18 10.76 9.52 8.22 6.36 58.20%
P/EPS 126.67 93.50 -66.54 620.83 -32.77 -36.10 -55.56 -
EY 0.79 1.07 -1.50 0.16 -3.05 -2.77 -1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.64 2.61 2.18 2.06 1.84 1.54 45.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 28/08/13 31/05/13 28/02/13 28/11/12 28/08/12 -
Price 4.48 3.77 3.62 3.22 2.95 2.68 2.10 -
P/RPS 14.95 14.45 13.63 11.63 9.96 8.58 6.07 82.07%
P/EPS 149.33 95.52 -68.82 670.83 -34.28 -37.64 -53.03 -
EY 0.67 1.05 -1.45 0.15 -2.92 -2.66 -1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 2.69 2.70 2.35 2.15 1.91 1.47 67.72%

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