[RAPID] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -78.17%
YoY- -842.86%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 29,267 29,099 22,734 29,294 25,513 20,140 14,757 12.08%
PBT -18,491 16,966 -1,483 -2,320 1,761 8,041 -6,072 20.38%
Tax -1,162 -1,032 721 -3,296 -1,005 -650 -83 55.21%
NP -19,653 15,934 -762 -5,616 756 7,391 -6,155 21.33%
-
NP to SH -19,479 16,117 -762 -5,616 756 7,391 -6,155 21.15%
-
Tax Rate - 6.08% - - 57.07% 8.08% - -
Total Cost 48,920 13,165 23,496 34,910 24,757 12,749 20,912 15.20%
-
Net Worth 118,559 141,276 122,346 122,096 129,485 127,054 119,658 -0.15%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 118,559 141,276 122,346 122,096 129,485 127,054 119,658 -0.15%
NOSH 87,821 89,415 87,390 87,212 88,085 87,023 86,973 0.16%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -67.15% 54.76% -3.35% -19.17% 2.96% 36.70% -41.71% -
ROE -16.43% 11.41% -0.62% -4.60% 0.58% 5.82% -5.14% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 33.33 32.54 26.01 33.59 28.96 23.14 16.97 11.90%
EPS -22.18 18.02 -0.87 -6.44 0.86 8.49 -7.08 20.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.58 1.40 1.40 1.47 1.46 1.3758 -0.31%
Adjusted Per Share Value based on latest NOSH - 87,212
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 27.38 27.22 21.27 27.40 23.87 18.84 13.80 12.09%
EPS -18.22 15.08 -0.71 -5.25 0.71 6.91 -5.76 21.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1091 1.3216 1.1445 1.1422 1.2113 1.1886 1.1194 -0.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.33 6.17 3.69 2.57 1.97 1.68 1.90 -
P/RPS 18.99 18.96 14.18 7.65 6.80 7.26 11.20 9.19%
P/EPS -28.54 34.23 -423.19 -39.91 229.53 19.78 -26.85 1.02%
EY -3.50 2.92 -0.24 -2.51 0.44 5.06 -3.72 -1.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.69 3.91 2.64 1.84 1.34 1.15 1.38 22.60%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 27/11/13 28/11/12 23/11/11 19/11/10 18/11/09 -
Price 6.01 6.13 3.77 2.68 2.00 1.64 1.79 -
P/RPS 18.03 18.84 14.49 7.98 6.91 7.09 10.55 9.33%
P/EPS -27.10 34.01 -432.36 -41.62 233.03 19.31 -25.29 1.15%
EY -3.69 2.94 -0.23 -2.40 0.43 5.18 -3.95 -1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.45 3.88 2.69 1.91 1.36 1.12 1.30 22.75%

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