[RAPID] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 117.59%
YoY- -94.12%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 29,320 23,565 28,586 24,833 20,069 13,459 43,431 -6.33%
PBT 8,409 -2,130 -1,269 1,305 8,048 -5,399 21,848 -14.70%
Tax 3,985 -5,897 -1,883 -866 -587 -82 -4,348 -
NP 12,394 -8,027 -3,152 439 7,461 -5,481 17,500 -5.58%
-
NP to SH 12,394 -8,027 -3,152 439 7,461 -5,481 17,500 -5.58%
-
Tax Rate -47.39% - - 66.36% 7.29% - 19.90% -
Total Cost 16,926 31,592 31,738 24,394 12,608 18,940 25,931 -6.85%
-
Net Worth 130,143 117,042 123,592 128,212 127,734 120,368 125,154 0.65%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - 1,711 -
Div Payout % - - - - - - 9.78% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 130,143 117,042 123,592 128,212 127,734 120,368 125,154 0.65%
NOSH 87,344 87,345 86,428 87,219 86,893 86,990 86,373 0.18%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 42.27% -34.06% -11.03% 1.77% 37.18% -40.72% 40.29% -
ROE 9.52% -6.86% -2.55% 0.34% 5.84% -4.55% 13.98% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 33.57 26.98 33.07 28.47 23.10 15.47 50.28 -6.50%
EPS 14.19 -9.19 -3.65 0.50 8.59 -6.30 20.26 -5.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.98 -
NAPS 1.49 1.34 1.43 1.47 1.47 1.3837 1.449 0.46%
Adjusted Per Share Value based on latest NOSH - 87,219
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 27.43 22.04 26.74 23.23 18.77 12.59 40.63 -6.33%
EPS 11.59 -7.51 -2.95 0.41 6.98 -5.13 16.37 -5.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 1.2174 1.0949 1.1562 1.1994 1.1949 1.126 1.1708 0.65%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 4.96 3.50 2.20 1.60 1.80 2.03 2.03 -
P/RPS 14.78 12.97 6.65 5.62 7.79 13.12 4.04 24.11%
P/EPS 34.95 -38.09 -60.32 317.88 20.96 -32.22 10.02 23.13%
EY 2.86 -2.63 -1.66 0.31 4.77 -3.10 9.98 -18.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.98 -
P/NAPS 3.33 2.61 1.54 1.09 1.22 1.47 1.40 15.52%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 28/08/12 24/08/11 25/08/10 19/08/09 20/08/08 -
Price 6.01 3.62 2.10 1.79 1.69 1.95 1.82 -
P/RPS 17.90 13.42 6.35 6.29 7.32 12.60 3.62 30.50%
P/EPS 42.35 -39.39 -57.58 355.63 19.68 -30.95 8.98 29.48%
EY 2.36 -2.54 -1.74 0.28 5.08 -3.23 11.13 -22.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 4.03 2.70 1.47 1.22 1.15 1.41 1.26 21.37%

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