[RAPID] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 49.93%
YoY- 95.0%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 27,480 25,488 25,165 25,888 24,620 22,564 27,715 -0.56%
PBT 5,250 4,500 -239 552 -762 -3,928 -15,043 -
Tax -1,646 -1,100 -1,324 -1,557 -1,246 -1,552 -1,557 3.77%
NP 3,604 3,400 -1,563 -1,005 -2,008 -5,480 -16,600 -
-
NP to SH 3,604 3,400 -1,642 -1,005 -2,008 -5,480 -17,128 -
-
Tax Rate 31.35% 24.44% - 282.07% - - - -
Total Cost 23,876 22,088 26,728 26,893 26,628 28,044 44,315 -33.81%
-
Net Worth 137,896 117,389 116,302 116,606 115,241 115,184 119,959 9.74%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 137,896 117,389 116,302 116,606 115,241 115,184 119,959 9.74%
NOSH 106,896 87,604 87,445 87,674 87,304 87,261 90,194 12.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 13.11% 13.34% -6.21% -3.88% -8.16% -24.29% -59.90% -
ROE 2.61% 2.90% -1.41% -0.86% -1.74% -4.76% -14.28% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 25.71 29.09 28.78 29.53 28.20 25.86 30.73 -11.22%
EPS 3.38 3.76 -1.58 -1.15 -2.30 -6.28 -18.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.34 1.33 1.33 1.32 1.32 1.33 -2.01%
Adjusted Per Share Value based on latest NOSH - 86,206
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 25.71 23.84 23.54 24.22 23.03 21.11 25.93 -0.56%
EPS 3.38 3.18 -1.54 -0.94 -1.88 -5.13 -16.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.0982 1.088 1.0908 1.0781 1.0775 1.1222 9.74%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 5.77 5.62 5.78 5.75 5.94 6.00 5.98 -
P/RPS 22.45 19.32 20.08 19.47 21.06 23.20 19.46 10.00%
P/EPS 171.14 144.80 -307.82 -501.45 -258.26 -95.54 -31.49 -
EY 0.58 0.69 -0.32 -0.20 -0.39 -1.05 -3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.47 4.19 4.35 4.32 4.50 4.55 4.50 -0.44%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 19/05/17 27/02/17 23/11/16 19/08/16 19/05/16 24/02/16 -
Price 5.73 5.70 5.71 5.81 5.75 5.97 6.13 -
P/RPS 22.29 19.59 19.84 19.68 20.39 23.09 19.95 7.68%
P/EPS 169.95 146.87 -304.09 -506.69 -250.00 -95.06 -32.28 -
EY 0.59 0.68 -0.33 -0.20 -0.40 -1.05 -3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 4.25 4.29 4.37 4.36 4.52 4.61 -2.47%

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