[RAPID] YoY Annual (Unaudited) 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
YoY- -246.47%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 30,365 31,430 25,165 27,715 28,584 26,185 25,895 2.68%
PBT 2,125 4,092 -239 -15,043 12,396 -1,075 -3,852 -
Tax -1,564 -1,152 -1,324 -1,557 -1,059 3,696 -3,668 -13.23%
NP 561 2,940 -1,563 -16,600 11,337 2,621 -7,520 -
-
NP to SH 561 2,940 -1,642 -17,128 11,694 2,621 -7,520 -
-
Tax Rate 73.60% 28.15% - - 8.54% - - -
Total Cost 29,804 28,490 26,728 44,315 17,247 23,564 33,415 -1.88%
-
Net Worth 141,328 141,103 116,302 119,959 137,851 122,313 120,255 2.72%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 141,328 141,103 116,302 119,959 137,851 122,313 120,255 2.72%
NOSH 107,884 106,896 87,445 90,194 90,098 87,366 87,777 3.49%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.85% 9.35% -6.21% -59.90% 39.66% 10.01% -29.04% -
ROE 0.40% 2.08% -1.41% -14.28% 8.48% 2.14% -6.25% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 28.15 29.40 28.78 30.73 31.73 29.97 29.50 -0.77%
EPS 0.52 2.92 -1.58 -18.99 12.97 3.00 -8.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.32 1.33 1.33 1.53 1.40 1.37 -0.74%
Adjusted Per Share Value based on latest NOSH - 118,197
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 28.41 29.40 23.54 25.93 26.74 24.50 24.22 2.69%
EPS 0.52 2.92 -1.54 -16.02 10.94 2.45 -7.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3221 1.32 1.088 1.1222 1.2896 1.1442 1.125 2.72%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 5.80 5.70 5.78 5.98 6.13 3.80 2.82 -
P/RPS 20.61 19.39 20.08 19.46 19.32 12.68 9.56 13.65%
P/EPS 1,115.38 207.25 -307.82 -31.49 47.23 126.67 -32.92 -
EY 0.09 0.48 -0.32 -3.18 2.12 0.79 -3.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 4.32 4.35 4.50 4.01 2.71 2.06 13.60%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 24/02/16 27/02/15 28/02/14 28/02/13 -
Price 5.69 5.74 5.71 6.13 5.94 4.48 2.95 -
P/RPS 20.22 19.52 19.84 19.95 18.72 14.95 10.00 12.44%
P/EPS 1,094.23 208.70 -304.09 -32.28 45.77 149.33 -34.43 -
EY 0.09 0.48 -0.33 -3.10 2.19 0.67 -2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.34 4.35 4.29 4.61 3.88 3.20 2.15 12.41%

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