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

Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -684.88%
YoY- -447.51%
View:
Show?
Quarter 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 6,557 6,663 7,195 7,298 8,111 5,940 -3.38%
PBT -982 -1,079 1,346 -13,704 -1,605 -4,528 8,044 -
Tax -388 -426 -459 -471 -201 -31 -117 122.21%
NP -1,370 -1,505 887 -14,175 -1,806 -4,559 7,927 -
-
NP to SH -1,370 -2,033 887 -14,175 -1,806 -4,385 8,110 -
-
Tax Rate - - 34.10% - - - 1.45% -
Total Cost 7,011 8,062 5,776 21,370 9,104 12,670 -1,987 -
-
Net Worth 115,184 157,202 118,559 117,177 131,742 128,471 141,276 -12.71%
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 115,184 157,202 118,559 117,177 131,742 128,471 141,276 -12.71%
NOSH 87,261 118,197 87,821 87,446 87,246 83,968 89,415 -1.61%
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% -22.95% 13.31% -197.01% -24.75% -56.21% 133.45% -
ROE -1.19% -1.29% 0.75% -12.10% -1.37% -3.41% 5.74% -
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 5.55 7.59 8.23 8.36 9.66 6.64 -1.81%
EPS -1.57 -1.72 1.01 -16.21 -2.07 -5.22 9.07 -
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 6.13 6.23 6.73 6.83 7.59 5.56 -3.38%
EPS -1.28 -1.90 0.83 -13.26 -1.69 -4.10 7.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0775 1.4706 1.1091 1.0962 1.2324 1.2018 1.3216 -12.71%
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 92.81 107.80 83.43 74.14 63.24 63.46 92.88 -0.05%
P/EPS -382.17 -347.67 626.73 -37.63 -255.56 -117.38 68.03 -
EY -0.26 -0.29 0.16 -2.66 -0.39 -0.85 1.47 -
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 92.35 110.50 79.21 75.35 67.19 61.49 92.28 0.05%
P/EPS -380.25 -356.40 595.05 -38.25 -271.50 -113.74 67.59 -
EY -0.26 -0.28 0.17 -2.61 -0.37 -0.88 1.48 -
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