[RAPID] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.87%
YoY- -182.48%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 6,161 5,475 6,114 4,984 6,992 9,779 5,317 10.31%
PBT -513 -623 1,718 -2,065 -1,160 264 -1,170 -42.25%
Tax 4,900 -1,779 -1,612 -788 -1,718 -627 -195 -
NP 4,387 -2,402 106 -2,853 -2,878 -363 -1,365 -
-
NP to SH 4,387 -2,402 106 -2,853 -2,878 -363 -1,365 -
-
Tax Rate - - 93.83% - - 237.50% - -
Total Cost 1,774 7,877 6,008 7,837 9,870 10,142 6,682 -58.65%
-
Net Worth 122,346 117,042 121,016 87,212 122,096 123,592 126,000 -1.94%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 122,346 117,042 121,016 87,212 122,096 123,592 126,000 -1.94%
NOSH 87,390 87,345 88,333 87,212 87,212 86,428 87,500 -0.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 71.21% -43.87% 1.73% -57.24% -41.16% -3.71% -25.67% -
ROE 3.59% -2.05% 0.09% -3.27% -2.36% -0.29% -1.08% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.05 6.27 6.92 5.71 8.02 11.31 6.08 10.36%
EPS 5.02 -2.75 0.12 -3.27 -3.30 -0.42 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.34 1.37 1.00 1.40 1.43 1.44 -1.85%
Adjusted Per Share Value based on latest NOSH - 87,212
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.76 5.12 5.72 4.66 6.54 9.15 4.97 10.32%
EPS 4.10 -2.25 0.10 -2.67 -2.69 -0.34 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1445 1.0949 1.1321 0.8159 1.1422 1.1562 1.1787 -1.94%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.69 3.50 2.98 2.82 2.57 2.20 2.49 -
P/RPS 52.34 55.84 43.05 49.35 32.06 19.44 40.98 17.70%
P/EPS 73.51 -127.27 2,483.33 -86.20 -77.88 -523.81 -159.62 -
EY 1.36 -0.79 0.04 -1.16 -1.28 -0.19 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.61 2.18 2.82 1.84 1.54 1.73 32.51%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 31/05/13 28/02/13 28/11/12 28/08/12 23/05/12 -
Price 3.77 3.62 3.22 2.95 2.68 2.10 2.67 -
P/RPS 53.48 57.75 46.52 51.62 33.43 18.56 43.94 13.98%
P/EPS 75.10 -131.64 2,683.33 -90.18 -81.21 -500.00 -171.15 -
EY 1.33 -0.76 0.04 -1.11 -1.23 -0.20 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.70 2.35 2.95 1.91 1.47 1.85 28.31%

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