[RAPID] YoY TTM Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	32,731	26,416	25,504	28,544	29,320	23,565	28,586	2.28%
YoY %	23.91%	3.58%	-10.65%	-2.65%	24.42%	-17.56%	-	-
Horiz. %	114.50%	92.41%	89.22%	99.85%	102.57%	82.44%	100.00%	-
PBT	2,646	2,687	180	-11,793	8,409	-2,130	-1,269	-
YoY %	-1.53%	1,392.78%	101.53%	-240.24%	494.79%	-67.85%	-	-
Horiz. %	-208.51%	-211.74%	-14.18%	929.31%	-662.65%	167.85%	100.00%	-
Tax	-1,049	-1,525	-1,801	-820	3,985	-5,897	-1,883	-9.28%
YoY %	31.21%	15.32%	-119.63%	-120.58%	167.58%	-213.17%	-	-
Horiz. %	55.71%	80.99%	95.65%	43.55%	-211.63%	313.17%	100.00%	-
NP	1,597	1,162	-1,621	-12,613	12,394	-8,027	-3,152	-
YoY %	37.44%	171.68%	87.15%	-201.77%	254.40%	-154.66%	-	-
Horiz. %	-50.67%	-36.87%	51.43%	400.16%	-393.21%	254.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,597	1,162	-1,621	-12,256	12,394	-8,027	-3,152	-
YoY %	37.44%	171.68%	86.77%	-198.89%	254.40%	-154.66%	-	-
Horiz. %	-50.67%	-36.87%	51.43%	388.83%	-393.21%	254.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.64%	56.75%	1,000.56%	-	-47.39%	-	-	-
YoY %	-30.15%	-94.33%	0.00%	-	0.00%	-	-	-
Horiz. %	-83.65%	-119.75%	-2,111.33%	-	100.00%	-	-	-
Total Cost	31,134	25,254	27,125	41,157	16,926	31,592	31,738	-0.31%
YoY %	23.28%	-6.90%	-34.09%	143.16%	-46.42%	-0.46%	-	-
Horiz. %	98.10%	79.57%	85.47%	129.68%	53.33%	99.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	141,888	137,896	115,342	117,177	130,143	117,042	123,592	2.32%
YoY %	2.89%	19.55%	-1.57%	-9.96%	11.19%	-5.30%	-	-
Horiz. %	114.80%	111.57%	93.32%	94.81%	105.30%	94.70%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	141,888	137,896	115,342	117,177	130,143	117,042	123,592	2.32%
YoY %	2.89%	19.55%	-1.57%	-9.96%	11.19%	-5.30%	-	-
Horiz. %	114.80%	111.57%	93.32%	94.81%	105.30%	94.70%	100.00%	-
NOSH	107,491	106,896	87,380	87,446	87,344	87,345	86,428	3.70%
YoY %	0.56%	22.33%	-0.08%	0.12%	-0.00%	1.06%	-	-
Horiz. %	124.37%	123.68%	101.10%	101.18%	101.06%	101.06%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	4.88%	4.40%	-6.36%	-44.19%	42.27%	-34.06%	-11.03%	-
YoY %	10.91%	169.18%	85.61%	-204.54%	224.10%	-208.79%	-	-
Horiz. %	-44.24%	-39.89%	57.66%	400.63%	-383.23%	308.79%	100.00%	-
ROE	1.13%	0.84%	-1.41%	-10.46%	9.52%	-6.86%	-2.55%	-
YoY %	34.52%	159.57%	86.52%	-209.87%	238.78%	-169.02%	-	-
Horiz. %	-44.31%	-32.94%	55.29%	410.20%	-373.33%	269.02%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	30.45	24.71	29.19	32.64	33.57	26.98	33.07	-1.36%
YoY %	23.23%	-15.35%	-10.57%	-2.77%	24.43%	-18.42%	-	-
Horiz. %	92.08%	74.72%	88.27%	98.70%	101.51%	81.58%	100.00%	-
EPS	1.49	1.09	-1.86	-14.02	14.19	-9.19	-3.65	-
YoY %	36.70%	158.60%	86.73%	-198.80%	254.41%	-151.78%	-	-
Horiz. %	-40.82%	-29.86%	50.96%	384.11%	-388.77%	251.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.32	1.29	1.32	1.34	1.49	1.34	1.43	-1.32%
YoY %	2.33%	-2.27%	-1.49%	-10.07%	11.19%	-6.29%	-	-
Horiz. %	92.31%	90.21%	92.31%	93.71%	104.20%	93.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 87,446
RPS	30.62	24.71	23.86	26.70	27.43	22.04	26.74	2.28%
YoY %	23.92%	3.56%	-10.64%	-2.66%	24.46%	-17.58%	-	-
Horiz. %	114.51%	92.41%	89.23%	99.85%	102.58%	82.42%	100.00%	-
EPS	1.49	1.09	-1.52	-11.46	11.59	-7.51	-2.95	-
YoY %	36.70%	171.71%	86.74%	-198.88%	254.33%	-154.58%	-	-
Horiz. %	-50.51%	-36.95%	51.53%	388.47%	-392.88%	254.58%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.3273	1.29	1.079	1.0961	1.2174	1.0949	1.1562	2.32%
YoY %	2.89%	19.56%	-1.56%	-9.96%	11.19%	-5.30%	-	-
Horiz. %	114.80%	111.57%	93.32%	94.80%	105.29%	94.70%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	5.86	5.77	5.94	6.10	4.96	3.50	2.20	-
P/RPS	19.24	23.35	20.35	18.69	14.78	12.97	6.65	19.36%
YoY %	-17.60%	14.74%	8.88%	26.45%	13.96%	95.04%	-	-
Horiz. %	289.32%	351.13%	306.02%	281.05%	222.26%	195.04%	100.00%	-
P/EPS	394.43	530.80	-320.20	-43.52	34.95	-38.09	-60.32	-
YoY %	-25.69%	265.77%	-635.75%	-224.52%	191.76%	36.85%	-	-
Horiz. %	-653.90%	-879.97%	530.84%	72.15%	-57.94%	63.15%	100.00%	-
EY	0.25	0.19	-0.31	-2.30	2.86	-2.63	-1.66	-
YoY %	31.58%	161.29%	86.52%	-180.42%	208.75%	-58.43%	-	-
Horiz. %	-15.06%	-11.45%	18.67%	138.55%	-172.29%	158.43%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	4.44	4.47	4.50	4.55	3.33	2.61	1.54	19.29%
YoY %	-0.67%	-0.67%	-1.10%	36.64%	27.59%	69.48%	-	-
Horiz. %	288.31%	290.26%	292.21%	295.45%	216.23%	169.48%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	27/08/18	22/08/17	19/08/16	28/08/15	27/08/14	28/08/13	28/08/12	-
Price	5.98	5.73	5.75	6.20	6.01	3.62	2.10	-
P/RPS	19.64	23.19	19.70	18.99	17.90	13.42	6.35	20.69%
YoY %	-15.31%	17.72%	3.74%	6.09%	33.38%	111.34%	-	-
Horiz. %	309.29%	365.20%	310.24%	299.06%	281.89%	211.34%	100.00%	-
P/EPS	402.50	527.12	-309.96	-44.24	42.35	-39.39	-57.58	-
YoY %	-23.64%	270.06%	-600.63%	-204.46%	207.51%	31.59%	-	-
Horiz. %	-699.03%	-915.46%	538.31%	76.83%	-73.55%	68.41%	100.00%	-
EY	0.25	0.19	-0.32	-2.26	2.36	-2.54	-1.74	-
YoY %	31.58%	159.38%	85.84%	-195.76%	192.91%	-45.98%	-	-
Horiz. %	-14.37%	-10.92%	18.39%	129.89%	-135.63%	145.98%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	4.53	4.44	4.36	4.63	4.03	2.70	1.47	20.62%
YoY %	2.03%	1.83%	-5.83%	14.89%	49.26%	83.67%	-	-
Horiz. %	308.16%	302.04%	296.60%	314.97%	274.15%	183.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos