[RAPID] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 378.61%
YoY- 128.46%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 29,099 29,320 27,627 26,094 22,734 23,565 27,869 2.91%
PBT 16,966 8,409 3,246 614 -1,483 -2,130 -1,243 -
Tax -1,032 3,985 2,667 1,509 721 -5,897 -4,745 -63.80%
NP 15,934 12,394 5,913 2,123 -762 -8,027 -5,988 -
-
NP to SH 16,117 12,394 5,913 2,123 -762 -8,027 -5,988 -
-
Tax Rate 6.08% -47.39% -82.16% -245.77% - - - -
Total Cost 13,165 16,926 21,714 23,971 23,496 31,592 33,857 -46.69%
-
Net Worth 141,276 130,143 125,790 111,999 122,346 117,042 121,016 10.86%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 141,276 130,143 125,790 111,999 122,346 117,042 121,016 10.86%
NOSH 89,415 87,344 87,354 80,000 87,390 87,345 88,333 0.81%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 54.76% 42.27% 21.40% 8.14% -3.35% -34.06% -21.49% -
ROE 11.41% 9.52% 4.70% 1.90% -0.62% -6.86% -4.95% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 32.54 33.57 31.63 32.62 26.01 26.98 31.55 2.07%
EPS 18.02 14.19 6.77 2.65 -0.87 -9.19 -6.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.49 1.44 1.40 1.40 1.34 1.37 9.96%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.22 27.43 25.84 24.41 21.27 22.04 26.07 2.91%
EPS 15.08 11.59 5.53 1.99 -0.71 -7.51 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3216 1.2174 1.1767 1.0477 1.1445 1.0949 1.1321 10.85%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.17 4.96 4.48 3.80 3.69 3.50 2.98 -
P/RPS 18.96 14.78 14.17 11.65 14.18 12.97 9.45 59.00%
P/EPS 34.23 34.95 66.18 143.19 -423.19 -38.09 -43.96 -
EY 2.92 2.86 1.51 0.70 -0.24 -2.63 -2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 3.33 3.11 2.71 2.64 2.61 2.18 47.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 30/05/14 28/02/14 27/11/13 28/08/13 31/05/13 -
Price 6.13 6.01 4.68 4.48 3.77 3.62 3.22 -
P/RPS 18.84 17.90 14.80 13.73 14.49 13.42 10.21 50.38%
P/EPS 34.01 42.35 69.14 168.82 -432.36 -39.39 -47.50 -
EY 2.94 2.36 1.45 0.59 -0.23 -2.54 -2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 4.03 3.25 3.20 2.69 2.70 2.35 39.65%

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