[RAPID] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- 116.65%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 28,584 26,185 25,895 26,829 21,786 15,259 20,652 5.56%
PBT 12,396 -1,075 -3,852 2,429 -3,635 6,774 1,047 50.94%
Tax -1,059 3,696 -3,668 -1,797 -160 -683 -968 1.50%
NP 11,337 2,621 -7,520 632 -3,795 6,091 79 128.72%
-
NP to SH 11,694 2,621 -7,520 632 -3,795 6,091 79 129.90%
-
Tax Rate 8.54% - - 73.98% - 10.08% 92.45% -
Total Cost 17,247 23,564 33,415 26,197 25,581 9,168 20,573 -2.89%
-
Net Worth 137,851 122,313 120,255 127,277 126,209 129,491 124,995 1.64%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 137,851 122,313 120,255 127,277 126,209 129,491 124,995 1.64%
NOSH 90,098 87,366 87,777 87,777 87,041 86,907 87,777 0.43%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 39.66% 10.01% -29.04% 2.36% -17.42% 39.92% 0.38% -
ROE 8.48% 2.14% -6.25% 0.50% -3.01% 4.70% 0.06% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 31.73 29.97 29.50 30.56 25.03 17.56 23.53 5.10%
EPS 12.97 3.00 -8.61 0.72 -4.36 7.01 0.09 128.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.40 1.37 1.45 1.45 1.49 1.424 1.20%
Adjusted Per Share Value based on latest NOSH - 88,085
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 26.74 24.49 24.22 25.10 20.38 14.27 19.32 5.56%
EPS 10.94 2.45 -7.03 0.59 -3.55 5.70 0.07 131.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2895 1.1442 1.1249 1.1906 1.1806 1.2113 1.1693 1.64%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 6.13 3.80 2.82 1.98 1.53 1.64 1.80 -
P/RPS 19.32 12.68 9.56 6.48 6.11 9.34 7.65 16.68%
P/EPS 47.23 126.67 -32.92 275.00 -35.09 23.40 2,000.00 -46.42%
EY 2.12 0.79 -3.04 0.36 -2.85 4.27 0.05 86.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.01 2.71 2.06 1.37 1.06 1.10 1.26 21.27%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 23/02/12 25/02/11 25/02/10 25/02/09 -
Price 5.94 4.48 2.95 2.20 1.80 1.68 2.00 -
P/RPS 18.72 14.95 10.00 7.20 7.19 9.57 8.50 14.05%
P/EPS 45.77 149.33 -34.43 305.56 -41.28 23.97 2,222.22 -47.62%
EY 2.19 0.67 -2.90 0.33 -2.42 4.17 0.05 87.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 3.20 2.15 1.52 1.24 1.13 1.40 18.50%

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