[RAPID] YoY Cumulative 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- 588.16%
YoY- 210.92%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 14,816 11,589 15,096 13,339 10,292 5,482 12,675 2.63%
PBT 8,889 1,095 -906 2,835 -1,849 -3,123 3,323 17.81%
Tax -914 -3,391 -822 -743 -37 -133 -1,019 -1.79%
NP 7,975 -2,296 -1,728 2,092 -1,886 -3,256 2,304 22.97%
-
NP to SH 7,975 -2,296 -1,728 2,092 -1,886 -3,256 2,304 22.97%
-
Tax Rate 10.28% 309.68% - 26.21% - - 30.67% -
Total Cost 6,841 13,885 16,824 11,247 12,178 8,738 10,371 -6.69%
-
Net Worth 130,150 116,982 124,799 128,134 128,352 120,142 124,570 0.73%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 130,150 116,982 124,799 128,134 128,352 120,142 124,570 0.73%
NOSH 87,349 87,300 87,272 87,166 87,314 86,826 85,970 0.26%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 53.83% -19.81% -11.45% 15.68% -18.32% -59.39% 18.18% -
ROE 6.13% -1.96% -1.38% 1.63% -1.47% -2.71% 1.85% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 16.96 13.27 17.30 15.30 11.79 6.31 14.74 2.36%
EPS 9.13 -2.63 -1.98 2.40 -2.16 -3.75 2.68 22.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.34 1.43 1.47 1.47 1.3837 1.449 0.46%
Adjusted Per Share Value based on latest NOSH - 87,219
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 13.86 10.84 14.12 12.48 9.63 5.13 11.86 2.63%
EPS 7.46 -2.15 -1.62 1.96 -1.76 -3.05 2.16 22.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2175 1.0944 1.1675 1.1987 1.2007 1.1239 1.1653 0.73%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
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 29.24 26.37 12.72 10.46 15.27 32.15 13.77 13.36%
P/EPS 54.33 -133.08 -111.11 66.67 -83.33 -54.13 75.75 -5.38%
EY 1.84 -0.75 -0.90 1.50 -1.20 -1.85 1.32 5.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.61 1.54 1.09 1.22 1.47 1.40 15.52%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
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 35.43 27.27 12.14 11.70 14.34 30.89 12.34 19.20%
P/EPS 65.83 -137.64 -106.06 74.58 -78.24 -52.00 67.91 -0.51%
EY 1.52 -0.73 -0.94 1.34 -1.28 -1.92 1.47 0.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.03 2.70 1.47 1.22 1.15 1.41 1.26 21.37%

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