[RAPID] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -154.07%
YoY- -13803.13%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 6,663 7,195 7,298 8,111 5,940 7,168 7,647 -8.76%
PBT 1,346 -13,704 -1,605 -4,528 8,044 4,540 4,350 -54.21%
Tax -459 -471 -201 -31 -117 -461 -454 0.73%
NP 887 -14,175 -1,806 -4,559 7,927 4,079 3,896 -62.68%
-
NP to SH 887 -14,175 -1,806 -4,385 8,110 4,079 3,896 -62.68%
-
Tax Rate 34.10% - - - 1.45% 10.15% 10.44% -
Total Cost 5,776 21,370 9,104 12,670 -1,987 3,089 3,751 33.31%
-
Net Worth 118,559 117,177 131,742 128,471 141,276 130,143 125,790 -3.86%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 118,559 117,177 131,742 128,471 141,276 130,143 125,790 -3.86%
NOSH 87,821 87,446 87,246 83,968 89,415 87,344 87,354 0.35%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.31% -197.01% -24.75% -56.21% 133.45% 56.91% 50.95% -
ROE 0.75% -12.10% -1.37% -3.41% 5.74% 3.13% 3.10% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.59 8.23 8.36 9.66 6.64 8.21 8.75 -9.03%
EPS 1.01 -16.21 -2.07 -5.22 9.07 4.67 4.46 -62.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.34 1.51 1.53 1.58 1.49 1.44 -4.20%
Adjusted Per Share Value based on latest NOSH - 83,968
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.23 6.73 6.83 7.59 5.56 6.71 7.15 -8.76%
EPS 0.83 -13.26 -1.69 -4.10 7.59 3.82 3.64 -62.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1091 1.0961 1.2324 1.2018 1.3216 1.2174 1.1767 -3.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.33 6.10 5.29 6.13 6.17 4.96 4.48 -
P/RPS 83.43 74.14 63.24 63.46 92.88 60.44 51.18 38.46%
P/EPS 626.73 -37.63 -255.56 -117.38 68.03 106.21 100.45 238.53%
EY 0.16 -2.66 -0.39 -0.85 1.47 0.94 1.00 -70.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.69 4.55 3.50 4.01 3.91 3.33 3.11 31.47%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 27/11/14 27/08/14 30/05/14 -
Price 6.01 6.20 5.62 5.94 6.13 6.01 4.68 -
P/RPS 79.21 75.35 67.19 61.49 92.28 73.23 53.46 29.93%
P/EPS 595.05 -38.25 -271.50 -113.74 67.59 128.69 104.93 217.67%
EY 0.17 -2.61 -0.37 -0.88 1.48 0.78 0.95 -68.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.45 4.63 3.72 3.88 3.88 4.03 3.25 23.28%

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