[RAPID] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 72.21%
YoY- -89.77%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 29,099 22,734 29,294 25,513 20,140 14,757 40,670 -5.42%
PBT 16,966 -1,483 -2,320 1,761 8,041 -6,072 19,459 -2.25%
Tax -1,032 721 -3,296 -1,005 -650 -83 -3,771 -19.41%
NP 15,934 -762 -5,616 756 7,391 -6,155 15,688 0.25%
-
NP to SH 16,117 -762 -5,616 756 7,391 -6,155 15,688 0.45%
-
Tax Rate 6.08% - - 57.07% 8.08% - 19.38% -
Total Cost 13,165 23,496 34,910 24,757 12,749 20,912 24,982 -10.12%
-
Net Worth 141,276 122,346 122,096 129,485 127,054 119,658 94,250 6.97%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 1,711 -
Div Payout % - - - - - - 10.91% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 141,276 122,346 122,096 129,485 127,054 119,658 94,250 6.97%
NOSH 89,415 87,390 87,212 88,085 87,023 86,973 65,000 5.45%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 54.76% -3.35% -19.17% 2.96% 36.70% -41.71% 38.57% -
ROE 11.41% -0.62% -4.60% 0.58% 5.82% -5.14% 16.65% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 32.54 26.01 33.59 28.96 23.14 16.97 62.57 -10.31%
EPS 18.02 -0.87 -6.44 0.86 8.49 -7.08 24.14 -4.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
NAPS 1.58 1.40 1.40 1.47 1.46 1.3758 1.45 1.44%
Adjusted Per Share Value based on latest NOSH - 88,085
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 27.22 21.27 27.40 23.87 18.84 13.80 38.05 -5.42%
EPS 15.08 -0.71 -5.25 0.71 6.91 -5.76 14.68 0.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 1.3216 1.1445 1.1422 1.2113 1.1886 1.1194 0.8817 6.97%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 6.17 3.69 2.57 1.97 1.68 1.90 1.85 -
P/RPS 18.96 14.18 7.65 6.80 7.26 11.20 2.96 36.25%
P/EPS 34.23 -423.19 -39.91 229.53 19.78 -26.85 7.67 28.29%
EY 2.92 -0.24 -2.51 0.44 5.06 -3.72 13.05 -22.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
P/NAPS 3.91 2.64 1.84 1.34 1.15 1.38 1.28 20.44%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 28/11/12 23/11/11 19/11/10 18/11/09 28/11/08 -
Price 6.13 3.77 2.68 2.00 1.64 1.79 1.73 -
P/RPS 18.84 14.49 7.98 6.91 7.09 10.55 2.76 37.70%
P/EPS 34.01 -432.36 -41.62 233.03 19.31 -25.29 7.17 29.60%
EY 2.94 -0.23 -2.40 0.43 5.18 -3.95 13.95 -22.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.52 -
P/NAPS 3.88 2.69 1.91 1.36 1.12 1.30 1.19 21.76%

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