[RAPID] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 105.64%
YoY- 107.77%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 22,564 29,192 30,588 24,456 21,268 28,248 21,044 1.16%
PBT -3,928 -6,420 17,400 6,872 -4,680 2,708 -2,824 5.64%
Tax -1,552 -804 -1,816 -6,448 -780 -1,492 -132 50.73%
NP -5,480 -7,224 15,584 424 -5,460 1,216 -2,956 10.82%
-
NP to SH -5,480 -7,224 15,584 424 -5,460 1,216 -2,956 10.82%
-
Tax Rate - - 10.44% 93.83% - 55.10% - -
Total Cost 28,044 36,416 15,004 24,032 26,728 27,032 24,000 2.62%
-
Net Worth 115,184 131,742 125,790 121,016 126,000 125,942 128,672 -1.82%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 115,184 131,742 125,790 121,016 126,000 125,942 128,672 -1.82%
NOSH 87,261 87,246 87,354 88,333 87,500 86,857 86,941 0.06%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -24.29% -24.75% 50.95% 1.73% -25.67% 4.30% -14.05% -
ROE -4.76% -5.48% 12.39% 0.35% -4.33% 0.97% -2.30% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 25.86 33.46 35.02 27.69 24.31 32.52 24.20 1.11%
EPS -6.28 -8.28 17.84 0.48 -6.24 1.40 -3.40 10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.51 1.44 1.37 1.44 1.45 1.48 -1.88%
Adjusted Per Share Value based on latest NOSH - 88,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 21.11 27.31 28.61 22.88 19.90 26.42 19.69 1.16%
EPS -5.13 -6.76 14.58 0.40 -5.11 1.14 -2.77 10.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0775 1.2324 1.1767 1.1321 1.1787 1.1781 1.2037 -1.82%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.00 5.29 4.48 2.98 2.49 1.77 1.80 -
P/RPS 23.20 15.81 12.79 10.76 10.24 5.44 7.44 20.84%
P/EPS -95.54 -63.89 25.11 620.83 -39.90 126.43 -52.94 10.33%
EY -1.05 -1.57 3.98 0.16 -2.51 0.79 -1.89 -9.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 3.50 3.11 2.18 1.73 1.22 1.22 24.50%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 29/05/15 30/05/14 31/05/13 23/05/12 25/05/11 25/05/10 -
Price 5.97 5.62 4.68 3.22 2.67 1.53 1.74 -
P/RPS 23.09 16.80 13.37 11.63 10.98 4.70 7.19 21.44%
P/EPS -95.06 -67.87 26.23 670.83 -42.79 109.29 -51.18 10.86%
EY -1.05 -1.47 3.81 0.15 -2.34 0.92 -1.95 -9.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 3.72 3.25 2.35 1.85 1.06 1.18 25.06%

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