[RAPID] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 378.61%
YoY- 128.46%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 24,986 27,687 28,866 26,094 27,072 26,829 21,786 2.30%
PBT -320 -14,747 12,406 614 -4,131 2,472 -3,379 -32.46%
Tax -1,321 -1,852 -1,063 1,509 -3,328 -1,804 -160 42.12%
NP -1,641 -16,599 11,343 2,123 -7,459 668 -3,539 -12.01%
-
NP to SH -1,641 -16,599 11,700 2,123 -7,459 668 -3,539 -12.01%
-
Tax Rate - - 8.57% -245.77% - 72.98% - -
Total Cost 26,627 44,286 17,523 23,971 34,531 26,161 25,325 0.83%
-
Net Worth 116,302 157,202 128,471 111,999 87,212 127,723 126,122 -1.34%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 116,302 157,202 128,471 111,999 87,212 127,723 126,122 -1.34%
NOSH 87,445 118,197 83,968 80,000 87,212 88,085 86,981 0.08%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -6.57% -59.95% 39.30% 8.14% -27.55% 2.49% -16.24% -
ROE -1.41% -10.56% 9.11% 1.90% -8.55% 0.52% -2.81% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.57 23.42 34.38 32.62 31.04 30.46 25.05 2.21%
EPS -1.88 -14.04 13.93 2.65 -8.55 0.76 -4.07 -12.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.33 1.53 1.40 1.00 1.45 1.45 -1.42%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 23.37 25.90 27.00 24.41 25.32 25.10 20.38 2.30%
EPS -1.54 -15.53 10.94 1.99 -6.98 0.62 -3.31 -11.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.088 1.4706 1.2018 1.0477 0.8158 1.1948 1.1798 -1.33%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 5.78 5.98 6.13 3.80 2.82 1.98 1.53 -
P/RPS 20.23 25.53 17.83 11.65 9.08 6.50 6.11 22.06%
P/EPS -308.00 -42.58 43.99 143.19 -32.97 261.09 -37.60 41.93%
EY -0.32 -2.35 2.27 0.70 -3.03 0.38 -2.66 -29.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 4.50 4.01 2.71 2.82 1.37 1.06 26.50%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 27/02/15 28/02/14 28/02/13 23/02/12 25/02/11 -
Price 5.71 6.13 5.94 4.48 2.95 2.20 1.80 -
P/RPS 19.98 26.17 17.28 13.73 9.50 7.22 7.19 18.55%
P/EPS -304.27 -43.65 42.63 168.82 -34.49 290.10 -44.24 37.86%
EY -0.33 -2.29 2.35 0.59 -2.90 0.34 -2.26 -27.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 4.61 3.88 3.20 2.95 1.52 1.24 22.95%

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