[RAPID] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 104.7%
YoY- 447.34%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 7,298 28,584 20,706 14,816 7,647 26,185 17,130 -43.41%
PBT -1,605 12,396 16,883 8,889 4,350 -1,075 1,082 -
Tax -201 -1,059 -1,031 -914 -454 3,696 1,509 -
NP -1,806 11,337 15,852 7,975 3,896 2,621 2,591 -
-
NP to SH -1,806 11,694 16,035 7,975 3,896 2,621 2,591 -
-
Tax Rate - 8.54% 6.11% 10.28% 10.44% - -139.46% -
Total Cost 9,104 17,247 4,854 6,841 3,751 23,564 14,539 -26.82%
-
Net Worth 131,742 137,851 139,665 130,150 125,790 122,313 122,547 4.94%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 131,742 137,851 139,665 130,150 125,790 122,313 122,547 4.94%
NOSH 87,246 90,098 88,395 87,349 87,354 87,366 87,533 -0.21%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -24.75% 39.66% 76.56% 53.83% 50.95% 10.01% 15.13% -
ROE -1.37% 8.48% 11.48% 6.13% 3.10% 2.14% 2.11% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.36 31.73 23.42 16.96 8.75 29.97 19.57 -43.30%
EPS -2.07 12.97 18.14 9.13 4.46 3.00 2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.53 1.58 1.49 1.44 1.40 1.40 5.17%
Adjusted Per Share Value based on latest NOSH - 87,344
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.83 26.74 19.37 13.86 7.15 24.50 16.02 -43.38%
EPS -1.69 10.94 15.00 7.46 3.64 2.45 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2324 1.2896 1.3065 1.2175 1.1767 1.1442 1.1464 4.94%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 5.29 6.13 6.17 4.96 4.48 3.80 3.69 -
P/RPS 63.24 19.32 26.34 29.24 51.18 12.68 18.86 124.19%
P/EPS -255.56 47.23 34.01 54.33 100.45 126.67 124.66 -
EY -0.39 2.12 2.94 1.84 1.00 0.79 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 4.01 3.91 3.33 3.11 2.71 2.64 20.70%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 27/08/14 30/05/14 28/02/14 27/11/13 -
Price 5.62 5.94 6.13 6.01 4.68 4.48 3.77 -
P/RPS 67.19 18.72 26.17 35.43 53.46 14.95 19.26 130.19%
P/EPS -271.50 45.77 33.79 65.83 104.93 149.33 127.36 -
EY -0.37 2.19 2.96 1.52 0.95 0.67 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 3.88 3.88 4.03 3.25 3.20 2.69 24.14%

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