[RAPID] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 104.7%
YoY- 447.34%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 13,740 12,310 14,495 14,816 11,589 15,096 13,339 0.49%
PBT 2,625 -381 -15,309 8,889 1,095 -906 2,835 -1.27%
Tax -823 -623 -672 -914 -3,391 -822 -743 1.71%
NP 1,802 -1,004 -15,981 7,975 -2,296 -1,728 2,092 -2.45%
-
NP to SH 1,802 -1,004 -15,981 7,975 -2,296 -1,728 2,092 -2.45%
-
Tax Rate 31.35% - - 10.28% 309.68% - 26.21% -
Total Cost 11,938 13,314 30,476 6,841 13,885 16,824 11,247 0.99%
-
Net Worth 137,896 115,241 117,147 130,150 116,982 124,799 128,134 1.23%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 137,896 115,241 117,147 130,150 116,982 124,799 128,134 1.23%
NOSH 106,896 87,304 87,423 87,349 87,300 87,272 87,166 3.45%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 13.11% -8.16% -110.25% 53.83% -19.81% -11.45% 15.68% -
ROE 1.31% -0.87% -13.64% 6.13% -1.96% -1.38% 1.63% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.85 14.10 16.58 16.96 13.27 17.30 15.30 -2.86%
EPS 1.69 -1.15 -18.28 9.13 -2.63 -1.98 2.40 -5.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.32 1.34 1.49 1.34 1.43 1.47 -2.15%
Adjusted Per Share Value based on latest NOSH - 87,344
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.85 11.52 13.56 13.86 10.84 14.12 12.48 0.48%
EPS 1.69 -0.94 -14.95 7.46 -2.15 -1.62 1.96 -2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.078 1.0959 1.2175 1.0943 1.1674 1.1986 1.23%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 5.77 5.94 6.10 4.96 3.50 2.20 1.60 -
P/RPS 44.89 42.13 36.79 29.24 26.37 12.72 10.46 27.45%
P/EPS 342.28 -516.52 -33.37 54.33 -133.08 -111.11 66.67 31.31%
EY 0.29 -0.19 -3.00 1.84 -0.75 -0.90 1.50 -23.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.47 4.50 4.55 3.33 2.61 1.54 1.09 26.48%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 19/08/16 28/08/15 27/08/14 28/08/13 28/08/12 24/08/11 -
Price 5.73 5.75 6.20 6.01 3.62 2.10 1.79 -
P/RPS 44.58 40.78 37.39 35.43 27.27 12.14 11.70 24.95%
P/EPS 339.91 -500.00 -33.92 65.83 -137.64 -106.06 74.58 28.73%
EY 0.29 -0.20 -2.95 1.52 -0.73 -0.94 1.34 -22.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 4.36 4.63 4.03 2.70 1.47 1.22 23.99%

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