[RAPID] YoY TTM 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- -34.05%
YoY- -154.66%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 25,504 28,544 29,320 23,565 28,586 24,833 20,069 4.07%
PBT 180 -11,793 8,409 -2,130 -1,269 1,305 8,048 -46.88%
Tax -1,801 -820 3,985 -5,897 -1,883 -866 -587 20.52%
NP -1,621 -12,613 12,394 -8,027 -3,152 439 7,461 -
-
NP to SH -1,621 -12,256 12,394 -8,027 -3,152 439 7,461 -
-
Tax Rate 1,000.56% - -47.39% - - 66.36% 7.29% -
Total Cost 27,125 41,157 16,926 31,592 31,738 24,394 12,608 13.60%
-
Net Worth 115,342 117,177 130,143 117,042 123,592 128,212 127,734 -1.68%
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 115,342 117,177 130,143 117,042 123,592 128,212 127,734 -1.68%
NOSH 87,380 87,446 87,344 87,345 86,428 87,219 86,893 0.09%
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 -6.36% -44.19% 42.27% -34.06% -11.03% 1.77% 37.18% -
ROE -1.41% -10.46% 9.52% -6.86% -2.55% 0.34% 5.84% -
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 29.19 32.64 33.57 26.98 33.07 28.47 23.10 3.97%
EPS -1.86 -14.02 14.19 -9.19 -3.65 0.50 8.59 -
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 23.86 26.70 27.43 22.04 26.74 23.23 18.77 4.07%
EPS -1.52 -11.46 11.59 -7.51 -2.95 0.41 6.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.079 1.0961 1.2174 1.0949 1.1562 1.1994 1.1949 -1.68%
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 20.35 18.69 14.78 12.97 6.65 5.62 7.79 17.33%
P/EPS -320.20 -43.52 34.95 -38.09 -60.32 317.88 20.96 -
EY -0.31 -2.30 2.86 -2.63 -1.66 0.31 4.77 -
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 19.70 18.99 17.90 13.42 6.35 6.29 7.32 17.92%
P/EPS -309.96 -44.24 42.35 -39.39 -57.58 355.63 19.68 -
EY -0.32 -2.26 2.36 -2.54 -1.74 0.28 5.08 -
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