[RAPID] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -2366.04%
YoY- -561.71%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 7,647 8,344 6,161 5,475 6,114 4,984 6,992 6.15%
PBT 4,350 32 -513 -623 1,718 -2,065 -1,160 -
Tax -454 0 4,900 -1,779 -1,612 -788 -1,718 -58.85%
NP 3,896 32 4,387 -2,402 106 -2,853 -2,878 -
-
NP to SH 3,896 32 4,387 -2,402 106 -2,853 -2,878 -
-
Tax Rate 10.44% 0.00% - - 93.83% - - -
Total Cost 3,751 8,312 1,774 7,877 6,008 7,837 9,870 -47.56%
-
Net Worth 125,790 111,999 122,346 117,042 121,016 87,212 122,096 2.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 125,790 111,999 122,346 117,042 121,016 87,212 122,096 2.00%
NOSH 87,354 80,000 87,390 87,345 88,333 87,212 87,212 0.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 50.95% 0.38% 71.21% -43.87% 1.73% -57.24% -41.16% -
ROE 3.10% 0.03% 3.59% -2.05% 0.09% -3.27% -2.36% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.75 10.43 7.05 6.27 6.92 5.71 8.02 5.98%
EPS 4.46 0.04 5.02 -2.75 0.12 -3.27 -3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.40 1.40 1.34 1.37 1.00 1.40 1.89%
Adjusted Per Share Value based on latest NOSH - 87,345
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.15 7.81 5.76 5.12 5.72 4.66 6.54 6.13%
EPS 3.64 0.03 4.10 -2.25 0.10 -2.67 -2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1767 1.0477 1.1445 1.0949 1.1321 0.8158 1.1422 2.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.48 3.80 3.69 3.50 2.98 2.82 2.57 -
P/RPS 51.18 36.43 52.34 55.84 43.05 49.35 32.06 36.63%
P/EPS 100.45 9,500.00 73.51 -127.27 2,483.33 -86.20 -77.88 -
EY 1.00 0.01 1.36 -0.79 0.04 -1.16 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 2.71 2.64 2.61 2.18 2.82 1.84 41.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 27/11/13 28/08/13 31/05/13 28/02/13 28/11/12 -
Price 4.68 4.48 3.77 3.62 3.22 2.95 2.68 -
P/RPS 53.46 42.95 53.48 57.75 46.52 51.62 33.43 36.78%
P/EPS 104.93 11,200.00 75.10 -131.64 2,683.33 -90.18 -81.21 -
EY 0.95 0.01 1.33 -0.76 0.04 -1.11 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.20 2.69 2.70 2.35 2.95 1.91 42.57%

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