[RAPID] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -154.07%
YoY- -13803.13%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 8,619 5,570 6,557 8,111 8,344 4,984 7,206 3.02%
PBT 1,015 -733 -1,079 -4,528 32 -2,065 -254 -
Tax -75 -155 -426 -31 0 -788 -756 -31.93%
NP 940 -888 -1,505 -4,559 32 -2,853 -1,010 -
-
NP to SH 940 -888 -2,033 -4,385 32 -2,853 -1,010 -
-
Tax Rate 7.39% - - - 0.00% - - -
Total Cost 7,679 6,458 8,062 12,670 8,312 7,837 8,216 -1.11%
-
Net Worth 141,103 116,302 157,202 128,471 111,999 87,212 127,723 1.67%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 141,103 116,302 157,202 128,471 111,999 87,212 127,723 1.67%
NOSH 106,896 87,445 118,197 83,968 80,000 87,212 88,085 3.27%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.91% -15.94% -22.95% -56.21% 0.38% -57.24% -14.02% -
ROE 0.67% -0.76% -1.29% -3.41% 0.03% -3.27% -0.79% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 8.06 6.37 5.55 9.66 10.43 5.71 8.18 -0.24%
EPS 0.88 -1.02 -1.72 -5.22 0.04 -3.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.33 1.33 1.53 1.40 1.00 1.45 -1.55%
Adjusted Per Share Value based on latest NOSH - 83,968
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 8.06 5.21 6.13 7.59 7.81 4.66 6.74 3.02%
EPS 0.88 -0.83 -1.90 -4.10 0.03 -2.67 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.088 1.4706 1.2018 1.0477 0.8158 1.1948 1.67%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.70 5.78 5.98 6.13 3.80 2.82 1.98 -
P/RPS 70.69 90.74 107.80 63.46 36.43 49.35 24.20 19.54%
P/EPS 648.20 -569.18 -347.67 -117.38 9,500.00 -86.20 -172.68 -
EY 0.15 -0.18 -0.29 -0.85 0.01 -1.16 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 4.35 4.50 4.01 2.71 2.82 1.37 21.07%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 24/02/16 27/02/15 28/02/14 28/02/13 23/02/12 -
Price 5.74 5.71 6.13 5.94 4.48 2.95 2.20 -
P/RPS 71.19 89.64 110.50 61.49 42.95 51.62 26.89 17.59%
P/EPS 652.75 -562.29 -356.40 -113.74 11,200.00 -90.18 -191.87 -
EY 0.15 -0.18 -0.28 -0.88 0.01 -1.11 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 4.29 4.61 3.88 3.20 2.95 1.52 19.13%

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