[RAPID] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -26.59%
YoY- -182.6%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 14,495 14,816 11,589 15,096 13,339 10,292 5,482 17.58%
PBT -15,309 8,889 1,095 -906 2,835 -1,849 -3,123 30.31%
Tax -672 -914 -3,391 -822 -743 -37 -133 30.97%
NP -15,981 7,975 -2,296 -1,728 2,092 -1,886 -3,256 30.34%
-
NP to SH -15,981 7,975 -2,296 -1,728 2,092 -1,886 -3,256 30.34%
-
Tax Rate - 10.28% 309.68% - 26.21% - - -
Total Cost 30,476 6,841 13,885 16,824 11,247 12,178 8,738 23.13%
-
Net Worth 117,147 130,150 116,982 124,799 128,134 128,352 120,142 -0.41%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 117,147 130,150 116,982 124,799 128,134 128,352 120,142 -0.41%
NOSH 87,423 87,349 87,300 87,272 87,166 87,314 86,826 0.11%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -110.25% 53.83% -19.81% -11.45% 15.68% -18.32% -59.39% -
ROE -13.64% 6.13% -1.96% -1.38% 1.63% -1.47% -2.71% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 16.58 16.96 13.27 17.30 15.30 11.79 6.31 17.46%
EPS -18.28 9.13 -2.63 -1.98 2.40 -2.16 -3.75 30.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.49 1.34 1.43 1.47 1.47 1.3837 -0.53%
Adjusted Per Share Value based on latest NOSH - 86,428
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.56 13.86 10.84 14.12 12.48 9.63 5.13 17.57%
EPS -14.95 7.46 -2.15 -1.62 1.96 -1.76 -3.05 30.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0959 1.2175 1.0943 1.1674 1.1986 1.2007 1.1239 -0.41%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.10 4.96 3.50 2.20 1.60 1.80 2.03 -
P/RPS 36.79 29.24 26.37 12.72 10.46 15.27 32.15 2.27%
P/EPS -33.37 54.33 -133.08 -111.11 66.67 -83.33 -54.13 -7.74%
EY -3.00 1.84 -0.75 -0.90 1.50 -1.20 -1.85 8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 3.33 2.61 1.54 1.09 1.22 1.47 20.71%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 27/08/14 28/08/13 28/08/12 24/08/11 25/08/10 19/08/09 -
Price 6.20 6.01 3.62 2.10 1.79 1.69 1.95 -
P/RPS 37.39 35.43 27.27 12.14 11.70 14.34 30.89 3.23%
P/EPS -33.92 65.83 -137.64 -106.06 74.58 -78.24 -52.00 -6.87%
EY -2.95 1.52 -0.73 -0.94 1.34 -1.28 -1.92 7.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 4.03 2.70 1.47 1.22 1.15 1.41 21.90%

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