[RAPID] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -784.88%
YoY- -300.39%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 5,641 27,715 21,158 14,495 7,298 28,584 20,706 -57.94%
PBT -982 -15,043 -13,963 -15,309 -1,605 12,396 16,883 -
Tax -388 -1,557 -1,131 -672 -201 -1,059 -1,031 -47.84%
NP -1,370 -16,600 -15,094 -15,981 -1,806 11,337 15,852 -
-
NP to SH -1,370 -17,128 -15,094 -15,981 -1,806 11,694 16,035 -
-
Tax Rate - - - - - 8.54% 6.11% -
Total Cost 7,011 44,315 36,252 30,476 9,104 17,247 4,854 27.74%
-
Net Worth 115,184 119,959 118,058 117,147 131,742 137,851 139,665 -12.04%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 115,184 119,959 118,058 117,147 131,742 137,851 139,665 -12.04%
NOSH 87,261 90,194 87,450 87,423 87,246 90,098 88,395 -0.85%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -24.29% -59.90% -71.34% -110.25% -24.75% 39.66% 76.56% -
ROE -1.19% -14.28% -12.79% -13.64% -1.37% 8.48% 11.48% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.46 30.73 24.19 16.58 8.36 31.73 23.42 -57.59%
EPS -1.57 -18.99 -17.26 -18.28 -2.07 12.97 18.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.33 1.35 1.34 1.51 1.53 1.58 -11.28%
Adjusted Per Share Value based on latest NOSH - 87,446
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.28 25.93 19.79 13.56 6.83 26.74 19.37 -57.92%
EPS -1.28 -16.02 -14.12 -14.95 -1.69 10.94 15.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0775 1.1222 1.1044 1.0959 1.2324 1.2896 1.3065 -12.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 6.00 5.98 6.33 6.10 5.29 6.13 6.17 -
P/RPS 92.81 19.46 26.16 36.79 63.24 19.32 26.34 131.37%
P/EPS -382.17 -31.49 -36.67 -33.37 -255.56 47.23 34.01 -
EY -0.26 -3.18 -2.73 -3.00 -0.39 2.12 2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 4.50 4.69 4.55 3.50 4.01 3.91 10.62%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 24/02/16 30/11/15 28/08/15 29/05/15 27/02/15 27/11/14 -
Price 5.97 6.13 6.01 6.20 5.62 5.94 6.13 -
P/RPS 92.35 19.95 24.84 37.39 67.19 18.72 26.17 131.60%
P/EPS -380.25 -32.28 -34.82 -33.92 -271.50 45.77 33.79 -
EY -0.26 -3.10 -2.87 -2.95 -0.37 2.19 2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 4.61 4.45 4.63 3.72 3.88 3.88 10.70%

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