[RAPID] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 68.01%
YoY- 24.14%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 25,165 25,888 24,620 22,564 27,715 28,210 28,990 -8.96%
PBT -239 552 -762 -3,928 -15,043 -18,617 -30,618 -96.00%
Tax -1,324 -1,557 -1,246 -1,552 -1,557 -1,508 -1,344 -0.99%
NP -1,563 -1,005 -2,008 -5,480 -16,600 -20,125 -31,962 -86.50%
-
NP to SH -1,642 -1,005 -2,008 -5,480 -17,128 -20,125 -31,962 -86.05%
-
Tax Rate - 282.07% - - - - - -
Total Cost 26,728 26,893 26,628 28,044 44,315 48,335 60,952 -42.13%
-
Net Worth 116,302 116,606 115,241 115,184 119,959 118,058 117,147 -0.47%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 116,302 116,606 115,241 115,184 119,959 118,058 117,147 -0.47%
NOSH 87,445 87,674 87,304 87,261 90,194 87,450 87,423 0.01%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -6.21% -3.88% -8.16% -24.29% -59.90% -71.34% -110.25% -
ROE -1.41% -0.86% -1.74% -4.76% -14.28% -17.05% -27.28% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.78 29.53 28.20 25.86 30.73 32.26 33.16 -8.97%
EPS -1.58 -1.15 -2.30 -6.28 -18.99 -23.01 -36.56 -87.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.33 1.32 1.32 1.33 1.35 1.34 -0.49%
Adjusted Per Share Value based on latest NOSH - 87,261
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 23.54 24.22 23.03 21.11 25.93 26.39 27.12 -8.96%
EPS -1.54 -0.94 -1.88 -5.13 -16.02 -18.83 -29.90 -86.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.088 1.0908 1.078 1.0775 1.1222 1.1044 1.0959 -0.47%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 5.78 5.75 5.94 6.00 5.98 6.33 6.10 -
P/RPS 20.08 19.47 21.06 23.20 19.46 19.62 18.40 5.96%
P/EPS -307.82 -501.45 -258.26 -95.54 -31.49 -27.51 -16.68 592.19%
EY -0.32 -0.20 -0.39 -1.05 -3.18 -3.64 -5.99 -85.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 4.32 4.50 4.55 4.50 4.69 4.55 -2.93%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 23/11/16 19/08/16 19/05/16 24/02/16 30/11/15 28/08/15 -
Price 5.71 5.81 5.75 5.97 6.13 6.01 6.20 -
P/RPS 19.84 19.68 20.39 23.09 19.95 18.63 18.70 4.00%
P/EPS -304.09 -506.69 -250.00 -95.06 -32.28 -26.12 -16.96 579.07%
EY -0.33 -0.20 -0.40 -1.05 -3.10 -3.83 -5.90 -85.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 4.37 4.36 4.52 4.61 4.45 4.63 -4.93%

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