[RAPID] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 73.41%
YoY- -120.3%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 6,114 4,984 6,992 9,779 5,317 7,206 6,284 -1.81%
PBT 1,718 -2,065 -1,160 264 -1,170 -254 -109 -
Tax -1,612 -788 -1,718 -627 -195 -756 -305 203.11%
NP 106 -2,853 -2,878 -363 -1,365 -1,010 -414 -
-
NP to SH 106 -2,853 -2,878 -363 -1,365 -1,010 -414 -
-
Tax Rate 93.83% - - 237.50% - - - -
Total Cost 6,008 7,837 9,870 10,142 6,682 8,216 6,698 -6.98%
-
Net Worth 121,016 87,212 122,096 123,592 126,000 127,723 129,485 -4.40%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 121,016 87,212 122,096 123,592 126,000 127,723 129,485 -4.40%
NOSH 88,333 87,212 87,212 86,428 87,500 88,085 88,085 0.18%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.73% -57.24% -41.16% -3.71% -25.67% -14.02% -6.59% -
ROE 0.09% -3.27% -2.36% -0.29% -1.08% -0.79% -0.32% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.92 5.71 8.02 11.31 6.08 8.18 7.13 -1.97%
EPS 0.12 -3.27 -3.30 -0.42 -1.56 0.00 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.00 1.40 1.43 1.44 1.45 1.47 -4.58%
Adjusted Per Share Value based on latest NOSH - 86,428
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.72 4.66 6.54 9.15 4.97 6.74 5.88 -1.82%
EPS 0.10 -2.67 -2.69 -0.34 -1.28 -0.94 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1321 0.8158 1.1422 1.1562 1.1787 1.1948 1.2113 -4.40%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.98 2.82 2.57 2.20 2.49 1.98 1.97 -
P/RPS 43.05 49.35 32.06 19.44 40.98 24.20 27.61 34.42%
P/EPS 2,483.33 -86.20 -77.88 -523.81 -159.62 -172.68 -419.15 -
EY 0.04 -1.16 -1.28 -0.19 -0.63 -0.58 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.82 1.84 1.54 1.73 1.37 1.34 38.28%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 28/11/12 28/08/12 23/05/12 23/02/12 23/11/11 -
Price 3.22 2.95 2.68 2.10 2.67 2.20 2.00 -
P/RPS 46.52 51.62 33.43 18.56 43.94 26.89 28.03 40.13%
P/EPS 2,683.33 -90.18 -81.21 -500.00 -171.15 -191.87 -425.53 -
EY 0.04 -1.11 -1.23 -0.20 -0.58 -0.52 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.95 1.91 1.47 1.85 1.52 1.36 43.94%

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