[RAPID] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock

[RAPID] RAPID SYNERGY BHD

Announcement Date

24-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 244.08%

YoY- 210.92%

Quarter Report

RAPID's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	29,632	23,178	30,192	26,678	20,584	10,964	25,350	2.63%
YoY %	27.85%	-23.23%	13.17%	29.61%	87.74%	-56.75%	-	-
Horiz. %	116.89%	91.43%	119.10%	105.24%	81.20%	43.25%	100.00%	-
PBT	17,778	2,190	-1,812	5,670	-3,698	-6,246	6,646	17.81%
YoY %	711.78%	220.86%	-131.96%	253.33%	40.79%	-193.98%	-	-
Horiz. %	267.50%	32.95%	-27.26%	85.31%	-55.64%	-93.98%	100.00%	-
Tax	-1,828	-6,782	-1,644	-1,486	-74	-266	-2,038	-1.79%
YoY %	73.05%	-312.53%	-10.63%	-1,908.11%	72.18%	86.95%	-	-
Horiz. %	89.70%	332.78%	80.67%	72.91%	3.63%	13.05%	100.00%	-
NP	15,950	-4,592	-3,456	4,184	-3,772	-6,512	4,608	22.97%
YoY %	447.34%	-32.87%	-182.60%	210.92%	42.08%	-241.32%	-	-
Horiz. %	346.14%	-99.65%	-75.00%	90.80%	-81.86%	-141.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,950	-4,592	-3,456	4,184	-3,772	-6,512	4,608	22.97%
YoY %	447.34%	-32.87%	-182.60%	210.92%	42.08%	-241.32%	-	-
Horiz. %	346.14%	-99.65%	-75.00%	90.80%	-81.86%	-141.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.28%	309.68%	-	26.21%	-	-	30.67%	-
YoY %	-96.68%	0.00%	-	0.00%	-	-	-	-
Horiz. %	33.52%	1,009.72%	-	85.46%	-	-	100.00%	-
Total Cost	13,682	27,770	33,648	22,494	24,356	17,476	20,742	-6.69%
YoY %	-50.73%	-17.47%	49.59%	-7.64%	39.37%	-15.75%	-	-
Horiz. %	65.96%	133.88%	162.22%	108.45%	117.42%	84.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	130,150	116,982	124,799	128,134	128,352	120,142	124,570	0.73%
YoY %	11.26%	-6.26%	-2.60%	-0.17%	6.83%	-3.55%	-	-
Horiz. %	104.48%	93.91%	100.18%	102.86%	103.04%	96.45%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	130,150	116,982	124,799	128,134	128,352	120,142	124,570	0.73%
YoY %	11.26%	-6.26%	-2.60%	-0.17%	6.83%	-3.55%	-	-
Horiz. %	104.48%	93.91%	100.18%	102.86%	103.04%	96.45%	100.00%	-
NOSH	87,349	87,300	87,272	87,166	87,314	86,826	85,970	0.26%
YoY %	0.06%	0.03%	0.12%	-0.17%	0.56%	1.00%	-	-
Horiz. %	101.60%	101.55%	101.51%	101.39%	101.56%	101.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	53.83%	-19.81%	-11.45%	15.68%	-18.32%	-59.39%	18.18%	-
YoY %	371.73%	-73.01%	-173.02%	185.59%	69.15%	-426.68%	-	-
Horiz. %	296.09%	-108.97%	-62.98%	86.25%	-100.77%	-326.68%	100.00%	-
ROE	12.26%	-3.93%	-2.77%	3.27%	-2.94%	-5.42%	3.70%	-
YoY %	411.96%	-41.88%	-184.71%	211.22%	45.76%	-246.49%	-	-
Horiz. %	331.35%	-106.22%	-74.86%	88.38%	-79.46%	-146.49%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	33.92	26.55	34.60	30.61	23.57	12.63	29.49	2.35%
YoY %	27.76%	-23.27%	13.03%	29.87%	86.62%	-57.17%	-	-
Horiz. %	115.02%	90.03%	117.33%	103.80%	79.93%	42.83%	100.00%	-
EPS	18.26	-5.26	-3.96	4.80	-4.32	-7.50	5.36	22.65%
YoY %	447.15%	-32.83%	-182.50%	211.11%	42.40%	-239.93%	-	-
Horiz. %	340.67%	-98.13%	-73.88%	89.55%	-80.60%	-139.93%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.49	1.34	1.43	1.47	1.47	1.3837	1.449	0.46%
YoY %	11.19%	-6.29%	-2.72%	0.00%	6.24%	-4.51%	-	-
Horiz. %	102.83%	92.48%	98.69%	101.45%	101.45%	95.49%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 87,219
RPS	27.72	21.68	28.24	24.96	19.26	10.26	23.71	2.63%
YoY %	27.86%	-23.23%	13.14%	29.60%	87.72%	-56.73%	-	-
Horiz. %	116.91%	91.44%	119.11%	105.27%	81.23%	43.27%	100.00%	-
EPS	14.92	-4.30	-3.23	3.91	-3.53	-6.09	4.31	22.98%
YoY %	446.98%	-33.13%	-182.61%	210.76%	42.04%	-241.30%	-	-
Horiz. %	346.17%	-99.77%	-74.94%	90.72%	-81.90%	-141.30%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.2175	1.0944	1.1675	1.1987	1.2007	1.1239	1.1653	0.73%
YoY %	11.25%	-6.26%	-2.60%	-0.17%	6.83%	-3.55%	-	-
Horiz. %	104.48%	93.92%	100.19%	102.87%	103.04%	96.45%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	4.96	3.50	2.20	1.60	1.80	2.03	2.03	-
P/RPS	14.62	13.18	6.36	5.23	7.64	16.08	6.88	13.37%
YoY %	10.93%	107.23%	21.61%	-31.54%	-52.49%	133.72%	-	-
Horiz. %	212.50%	191.57%	92.44%	76.02%	111.05%	233.72%	100.00%	-
P/EPS	27.16	-66.54	-55.56	33.33	-41.67	-27.07	37.87	-5.38%
YoY %	140.82%	-19.76%	-266.70%	179.99%	-53.93%	-171.48%	-	-
Horiz. %	71.72%	-175.71%	-146.71%	88.01%	-110.03%	-71.48%	100.00%	-
EY	3.68	-1.50	-1.80	3.00	-2.40	-3.69	2.64	5.68%
YoY %	345.33%	16.67%	-160.00%	225.00%	34.96%	-239.77%	-	-
Horiz. %	139.39%	-56.82%	-68.18%	113.64%	-90.91%	-139.77%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	3.33	2.61	1.54	1.09	1.22	1.47	1.40	15.52%
YoY %	27.59%	69.48%	41.28%	-10.66%	-17.01%	5.00%	-	-
Horiz. %	237.86%	186.43%	110.00%	77.86%	87.14%	105.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	28/08/13	28/08/12	24/08/11	25/08/10	19/08/09	20/08/08	-
Price	6.01	3.62	2.10	1.79	1.69	1.95	1.82	-
P/RPS	17.72	13.63	6.07	5.85	7.17	15.44	6.17	19.21%
YoY %	30.01%	124.55%	3.76%	-18.41%	-53.56%	150.24%	-	-
Horiz. %	287.20%	220.91%	98.38%	94.81%	116.21%	250.24%	100.00%	-
P/EPS	32.91	-68.82	-53.03	37.29	-39.12	-26.00	33.96	-0.52%
YoY %	147.82%	-29.78%	-242.21%	195.32%	-50.46%	-176.56%	-	-
Horiz. %	96.91%	-202.65%	-156.15%	109.81%	-115.19%	-76.56%	100.00%	-
EY	3.04	-1.45	-1.89	2.68	-2.56	-3.85	2.95	0.50%
YoY %	309.66%	23.28%	-170.52%	204.69%	33.51%	-230.51%	-	-
Horiz. %	103.05%	-49.15%	-64.07%	90.85%	-86.78%	-130.51%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	4.03	2.70	1.47	1.22	1.15	1.41	1.26	21.37%
YoY %	49.26%	83.67%	20.49%	6.09%	-18.44%	11.90%	-	-
Horiz. %	319.84%	214.29%	116.67%	96.83%	91.27%	111.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos