[RAPID] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -2266.04%
YoY- -32.87%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 12,310 14,495 14,816 11,589 15,096 13,339 10,292 3.02%
PBT -381 -15,309 8,889 1,095 -906 2,835 -1,849 -23.12%
Tax -623 -672 -914 -3,391 -822 -743 -37 60.02%
NP -1,004 -15,981 7,975 -2,296 -1,728 2,092 -1,886 -9.96%
-
NP to SH -1,004 -15,981 7,975 -2,296 -1,728 2,092 -1,886 -9.96%
-
Tax Rate - - 10.28% 309.68% - 26.21% - -
Total Cost 13,314 30,476 6,841 13,885 16,824 11,247 12,178 1.49%
-
Net Worth 115,241 117,147 130,150 116,982 124,799 128,134 128,352 -1.77%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 115,241 117,147 130,150 116,982 124,799 128,134 128,352 -1.77%
NOSH 87,304 87,423 87,349 87,300 87,272 87,166 87,314 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -8.16% -110.25% 53.83% -19.81% -11.45% 15.68% -18.32% -
ROE -0.87% -13.64% 6.13% -1.96% -1.38% 1.63% -1.47% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.10 16.58 16.96 13.27 17.30 15.30 11.79 3.02%
EPS -1.15 -18.28 9.13 -2.63 -1.98 2.40 -2.16 -9.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.34 1.49 1.34 1.43 1.47 1.47 -1.77%
Adjusted Per Share Value based on latest NOSH - 87,345
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.52 13.56 13.86 10.84 14.12 12.48 9.63 3.02%
EPS -0.94 -14.95 7.46 -2.15 -1.62 1.96 -1.76 -9.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.078 1.0959 1.2175 1.0943 1.1674 1.1986 1.2007 -1.77%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 5.94 6.10 4.96 3.50 2.20 1.60 1.80 -
P/RPS 42.13 36.79 29.24 26.37 12.72 10.46 15.27 18.41%
P/EPS -516.52 -33.37 54.33 -133.08 -111.11 66.67 -83.33 35.49%
EY -0.19 -3.00 1.84 -0.75 -0.90 1.50 -1.20 -26.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 4.55 3.33 2.61 1.54 1.09 1.22 24.27%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 28/08/15 27/08/14 28/08/13 28/08/12 24/08/11 25/08/10 -
Price 5.75 6.20 6.01 3.62 2.10 1.79 1.69 -
P/RPS 40.78 37.39 35.43 27.27 12.14 11.70 14.34 19.00%
P/EPS -500.00 -33.92 65.83 -137.64 -106.06 74.58 -78.24 36.18%
EY -0.20 -2.95 1.52 -0.73 -0.94 1.34 -1.28 -26.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 4.63 4.03 2.70 1.47 1.22 1.15 24.84%

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