[RAPID] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 212.85%
YoY- 155.52%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 19,416 21,158 20,706 17,130 20,484 19,623 15,896 3.38%
PBT 414 -13,963 16,883 1,082 -1,579 2,726 -2,414 -
Tax -1,168 -1,131 -1,031 1,509 -3,088 -1,048 -203 33.82%
NP -754 -15,094 15,852 2,591 -4,667 1,678 -2,617 -18.71%
-
NP to SH -754 -15,094 16,035 2,591 -4,667 1,678 -2,617 -18.71%
-
Tax Rate 282.13% - 6.11% -139.46% - 38.44% - -
Total Cost 20,170 36,252 4,854 14,539 25,151 17,945 18,513 1.43%
-
Net Worth 116,606 118,058 139,665 122,547 122,355 128,471 127,360 -1.45%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 116,606 118,058 139,665 122,547 122,355 128,471 127,360 -1.45%
NOSH 87,674 87,450 88,395 87,533 87,397 87,395 87,233 0.08%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -3.88% -71.34% 76.56% 15.13% -22.78% 8.55% -16.46% -
ROE -0.65% -12.79% 11.48% 2.11% -3.81% 1.31% -2.05% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 22.15 24.19 23.42 19.57 23.44 22.45 18.22 3.30%
EPS -0.86 -17.26 18.14 2.96 -5.35 1.92 -3.00 -18.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.35 1.58 1.40 1.40 1.47 1.46 -1.54%
Adjusted Per Share Value based on latest NOSH - 87,390
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 18.16 19.79 19.37 16.02 19.16 18.36 14.87 3.38%
EPS -0.71 -14.12 15.00 2.42 -4.37 1.57 -2.45 -18.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0908 1.1044 1.3065 1.1464 1.1446 1.2018 1.1914 -1.45%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 5.75 6.33 6.17 3.69 2.57 1.97 1.68 -
P/RPS 25.96 26.16 26.34 18.86 10.97 8.77 9.22 18.81%
P/EPS -668.60 -36.67 34.01 124.66 -48.13 102.60 -56.00 51.12%
EY -0.15 -2.73 2.94 0.80 -2.08 0.97 -1.79 -33.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 4.69 3.91 2.64 1.84 1.34 1.15 24.65%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 30/11/15 27/11/14 27/11/13 28/11/12 23/11/11 19/11/10 -
Price 5.81 6.01 6.13 3.77 2.68 2.00 1.64 -
P/RPS 26.24 24.84 26.17 19.26 11.43 8.91 9.00 19.50%
P/EPS -675.58 -34.82 33.79 127.36 -50.19 104.17 -54.67 51.99%
EY -0.15 -2.87 2.96 0.79 -1.99 0.96 -1.83 -34.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 4.45 3.88 2.69 1.91 1.36 1.12 25.44%

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