[RAPID] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 282.64%
YoY- 252.43%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 7,168 7,647 8,344 6,161 5,475 6,114 4,984 27.49%
PBT 4,540 4,350 32 -513 -623 1,718 -2,065 -
Tax -461 -454 0 4,900 -1,779 -1,612 -788 -30.11%
NP 4,079 3,896 32 4,387 -2,402 106 -2,853 -
-
NP to SH 4,079 3,896 32 4,387 -2,402 106 -2,853 -
-
Tax Rate 10.15% 10.44% 0.00% - - 93.83% - -
Total Cost 3,089 3,751 8,312 1,774 7,877 6,008 7,837 -46.33%
-
Net Worth 130,143 125,790 111,999 122,346 117,042 121,016 87,212 30.68%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 130,143 125,790 111,999 122,346 117,042 121,016 87,212 30.68%
NOSH 87,344 87,354 80,000 87,390 87,345 88,333 87,212 0.10%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 56.91% 50.95% 0.38% 71.21% -43.87% 1.73% -57.24% -
ROE 3.13% 3.10% 0.03% 3.59% -2.05% 0.09% -3.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.21 8.75 10.43 7.05 6.27 6.92 5.71 27.47%
EPS 4.67 4.46 0.04 5.02 -2.75 0.12 -3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.44 1.40 1.40 1.34 1.37 1.00 30.54%
Adjusted Per Share Value based on latest NOSH - 87,390
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.71 7.15 7.81 5.76 5.12 5.72 4.66 27.59%
EPS 3.82 3.64 0.03 4.10 -2.25 0.10 -2.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2174 1.1767 1.0477 1.1445 1.0949 1.1321 0.8158 30.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.96 4.48 3.80 3.69 3.50 2.98 2.82 -
P/RPS 60.44 51.18 36.43 52.34 55.84 43.05 49.35 14.51%
P/EPS 106.21 100.45 9,500.00 73.51 -127.27 2,483.33 -86.20 -
EY 0.94 1.00 0.01 1.36 -0.79 0.04 -1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.11 2.71 2.64 2.61 2.18 2.82 11.75%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/05/14 28/02/14 27/11/13 28/08/13 31/05/13 28/02/13 -
Price 6.01 4.68 4.48 3.77 3.62 3.22 2.95 -
P/RPS 73.23 53.46 42.95 53.48 57.75 46.52 51.62 26.33%
P/EPS 128.69 104.93 11,200.00 75.10 -131.64 2,683.33 -90.18 -
EY 0.78 0.95 0.01 1.33 -0.76 0.04 -1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.03 3.25 3.20 2.69 2.70 2.35 2.95 23.18%

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