[RAPID] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -58.93%
YoY- -220.86%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 30,759 28,380 25,947 29,267 29,099 22,734 29,294 0.81%
PBT 2,799 2,341 -371 -18,491 16,966 -1,483 -2,320 -
Tax -1,365 -1,231 -1,887 -1,162 -1,032 721 -3,296 -13.65%
NP 1,434 1,110 -2,258 -19,653 15,934 -762 -5,616 -
-
NP to SH 1,434 1,110 -2,258 -19,479 16,117 -762 -5,616 -
-
Tax Rate 48.77% 52.58% - - 6.08% - - -
Total Cost 29,325 27,270 28,205 48,920 13,165 23,496 34,910 -2.86%
-
Net Worth 141,888 137,896 114,655 118,559 141,276 122,346 122,096 2.53%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 141,888 137,896 114,655 118,559 141,276 122,346 122,096 2.53%
NOSH 107,491 106,896 86,206 87,821 89,415 87,390 87,212 3.54%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.66% 3.91% -8.70% -67.15% 54.76% -3.35% -19.17% -
ROE 1.01% 0.80% -1.97% -16.43% 11.41% -0.62% -4.60% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 28.62 26.55 30.10 33.33 32.54 26.01 33.59 -2.63%
EPS 1.33 1.04 -2.62 -22.18 18.02 -0.87 -6.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.29 1.33 1.35 1.58 1.40 1.40 -0.97%
Adjusted Per Share Value based on latest NOSH - 87,821
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 28.77 26.55 24.27 27.38 27.22 21.27 27.40 0.81%
EPS 1.34 1.04 -2.11 -18.22 15.08 -0.71 -5.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3273 1.29 1.0725 1.1091 1.3216 1.1445 1.1422 2.53%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 6.00 5.53 5.75 6.33 6.17 3.69 2.57 -
P/RPS 20.97 20.83 19.10 18.99 18.96 14.18 7.65 18.29%
P/EPS 449.75 532.56 -219.53 -28.54 34.23 -423.19 -39.91 -
EY 0.22 0.19 -0.46 -3.50 2.92 -0.24 -2.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 4.29 4.32 4.69 3.91 2.64 1.84 16.27%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 27/11/17 23/11/16 30/11/15 27/11/14 27/11/13 28/11/12 -
Price 6.03 5.62 5.81 6.01 6.13 3.77 2.68 -
P/RPS 21.07 21.17 19.30 18.03 18.84 14.49 7.98 17.55%
P/EPS 452.00 541.22 -221.82 -27.10 34.01 -432.36 -41.62 -
EY 0.22 0.18 -0.45 -3.69 2.94 -0.23 -2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.57 4.36 4.37 4.45 3.88 2.69 1.91 15.64%

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