[RAPID] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 34.04%
YoY- 518.87%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 30,413 25,888 28,210 27,608 22,840 27,312 26,164 2.53%
PBT 4,100 552 -18,617 22,510 1,442 -2,105 3,634 2.02%
Tax -1,433 -1,557 -1,508 -1,374 2,012 -4,117 -1,397 0.42%
NP 2,666 -1,005 -20,125 21,136 3,454 -6,222 2,237 2.96%
-
NP to SH 2,666 -1,005 -20,125 21,380 3,454 -6,222 2,237 2.96%
-
Tax Rate 34.95% 282.07% - 6.10% -139.53% - 38.44% -
Total Cost 27,746 26,893 48,335 6,472 19,385 33,534 23,926 2.49%
-
Net Worth 137,896 116,606 118,058 139,665 122,547 122,355 128,471 1.18%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 137,896 116,606 118,058 139,665 122,547 122,355 128,471 1.18%
NOSH 106,896 87,674 87,450 88,395 87,533 87,396 87,395 3.41%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.77% -3.88% -71.34% 76.56% 15.13% -22.78% 8.55% -
ROE 1.93% -0.86% -17.05% 15.31% 2.82% -5.09% 1.74% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 28.45 29.53 32.26 31.23 26.09 31.25 29.94 -0.84%
EPS 2.65 -1.15 -23.01 24.19 3.95 -7.13 2.56 0.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.33 1.35 1.58 1.40 1.40 1.47 -2.15%
Adjusted Per Share Value based on latest NOSH - 89,415
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 28.45 24.22 26.39 25.83 21.37 25.55 24.48 2.53%
EPS 2.65 -0.94 -18.83 20.00 3.23 -5.82 2.09 4.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.0908 1.1044 1.3065 1.1464 1.1446 1.2018 1.18%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 5.53 5.75 6.33 6.17 3.69 2.57 1.97 -
P/RPS 19.44 19.47 19.62 19.76 14.14 8.22 6.58 19.76%
P/EPS 221.68 -501.45 -27.51 25.51 93.50 -36.10 76.95 19.26%
EY 0.45 -0.20 -3.64 3.92 1.07 -2.77 1.30 -16.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 4.32 4.69 3.91 2.64 1.84 1.34 21.38%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 23/11/16 30/11/15 27/11/14 27/11/13 28/11/12 23/11/11 -
Price 5.62 5.81 6.01 6.13 3.77 2.68 2.00 -
P/RPS 19.75 19.68 18.63 19.63 14.45 8.58 6.68 19.78%
P/EPS 225.28 -506.69 -26.12 25.34 95.52 -37.64 78.13 19.28%
EY 0.44 -0.20 -3.83 3.95 1.05 -2.66 1.28 -16.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 4.37 4.45 3.88 2.69 1.91 1.36 21.40%

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