[RAPID] QoQ Cumulative Quarter 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- 1.16%
YoY- 134.85%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 20,706 14,816 7,647 26,185 17,130 11,589 6,114 125.35%
PBT 16,883 8,889 4,350 -1,075 1,082 1,095 1,718 358.15%
Tax -1,031 -914 -454 3,696 1,509 -3,391 -1,612 -25.74%
NP 15,852 7,975 3,896 2,621 2,591 -2,296 106 2708.85%
-
NP to SH 16,035 7,975 3,896 2,621 2,591 -2,296 106 2730.41%
-
Tax Rate 6.11% 10.28% 10.44% - -139.46% 309.68% 93.83% -
Total Cost 4,854 6,841 3,751 23,564 14,539 13,885 6,008 -13.24%
-
Net Worth 139,665 130,150 125,790 122,313 122,547 116,982 121,016 10.01%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 139,665 130,150 125,790 122,313 122,547 116,982 121,016 10.01%
NOSH 88,395 87,349 87,354 87,366 87,533 87,300 88,333 0.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 76.56% 53.83% 50.95% 10.01% 15.13% -19.81% 1.73% -
ROE 11.48% 6.13% 3.10% 2.14% 2.11% -1.96% 0.09% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.42 16.96 8.75 29.97 19.57 13.27 6.92 125.25%
EPS 18.14 9.13 4.46 3.00 2.96 -2.63 0.12 2729.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.49 1.44 1.40 1.40 1.34 1.37 9.96%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.37 13.86 7.15 24.50 16.02 10.84 5.72 125.33%
EPS 15.00 7.46 3.64 2.45 2.42 -2.15 0.10 2714.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3065 1.2175 1.1767 1.1442 1.1464 1.0944 1.1321 10.01%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.17 4.96 4.48 3.80 3.69 3.50 2.98 -
P/RPS 26.34 29.24 51.18 12.68 18.86 26.37 43.05 -27.90%
P/EPS 34.01 54.33 100.45 126.67 124.66 -133.08 2,483.33 -94.26%
EY 2.94 1.84 1.00 0.79 0.80 -0.75 0.04 1650.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 3.33 3.11 2.71 2.64 2.61 2.18 47.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 30/05/14 28/02/14 27/11/13 28/08/13 31/05/13 -
Price 6.13 6.01 4.68 4.48 3.77 3.62 3.22 -
P/RPS 26.17 35.43 53.46 14.95 19.26 27.27 46.52 -31.82%
P/EPS 33.79 65.83 104.93 149.33 127.36 -137.64 2,683.33 -94.57%
EY 2.96 1.52 0.95 0.67 0.79 -0.73 0.04 1657.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 4.03 3.25 3.20 2.69 2.70 2.35 39.65%

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