[RAPID] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 14.79%
YoY- -241.87%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 25,947 25,504 26,030 27,687 29,267 28,544 28,517 -6.08%
PBT -371 180 -14,124 -14,747 -18,491 -11,793 6,451 -
Tax -1,887 -1,801 -2,039 -1,852 -1,162 -820 -810 75.46%
NP -2,258 -1,621 -16,163 -16,599 -19,653 -12,613 5,641 -
-
NP to SH -2,258 -1,621 -16,163 -16,599 -19,479 -12,256 5,998 -
-
Tax Rate - 1,000.56% - - - - 12.56% -
Total Cost 28,205 27,125 42,193 44,286 48,920 41,157 22,876 14.93%
-
Net Worth 114,655 115,342 115,184 157,202 118,559 117,177 131,742 -8.82%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 114,655 115,342 115,184 157,202 118,559 117,177 131,742 -8.82%
NOSH 86,206 87,380 87,261 118,197 87,821 87,446 87,246 -0.79%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -8.70% -6.36% -62.09% -59.95% -67.15% -44.19% 19.78% -
ROE -1.97% -1.41% -14.03% -10.56% -16.43% -10.46% 4.55% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 30.10 29.19 29.83 23.42 33.33 32.64 32.69 -5.34%
EPS -2.62 -1.86 -18.52 -14.04 -22.18 -14.02 6.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.32 1.33 1.35 1.34 1.51 -8.09%
Adjusted Per Share Value based on latest NOSH - 118,197
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 24.27 23.86 24.35 25.90 27.38 26.70 26.68 -6.10%
EPS -2.11 -1.52 -15.12 -15.53 -18.22 -11.46 5.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0725 1.079 1.0775 1.4706 1.1091 1.0961 1.2324 -8.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 5.75 5.94 6.00 5.98 6.33 6.10 5.29 -
P/RPS 19.10 20.35 20.11 25.53 18.99 18.69 16.18 11.66%
P/EPS -219.53 -320.20 -32.39 -42.58 -28.54 -43.52 76.95 -
EY -0.46 -0.31 -3.09 -2.35 -3.50 -2.30 1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 4.50 4.55 4.50 4.69 4.55 3.50 15.02%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 19/08/16 19/05/16 24/02/16 30/11/15 28/08/15 29/05/15 -
Price 5.81 5.75 5.97 6.13 6.01 6.20 5.62 -
P/RPS 19.30 19.70 20.01 26.17 18.03 18.99 17.19 8.00%
P/EPS -221.82 -309.96 -32.23 -43.65 -27.10 -44.24 81.75 -
EY -0.45 -0.32 -3.10 -2.29 -3.69 -2.26 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 4.36 4.52 4.61 4.45 4.63 3.72 11.30%

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