[RAPID] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -13.48%
YoY- -246.47%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 19,416 12,310 5,641 27,715 21,158 14,495 7,298 91.65%
PBT 414 -381 -982 -15,043 -13,963 -15,309 -1,605 -
Tax -1,168 -623 -388 -1,557 -1,131 -672 -201 222.18%
NP -754 -1,004 -1,370 -16,600 -15,094 -15,981 -1,806 -44.05%
-
NP to SH -754 -1,004 -1,370 -17,128 -15,094 -15,981 -1,806 -44.05%
-
Tax Rate 282.13% - - - - - - -
Total Cost 20,170 13,314 7,011 44,315 36,252 30,476 9,104 69.70%
-
Net Worth 116,606 115,241 115,184 119,959 118,058 117,147 131,742 -7.79%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 116,606 115,241 115,184 119,959 118,058 117,147 131,742 -7.79%
NOSH 87,674 87,304 87,261 90,194 87,450 87,423 87,246 0.32%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -3.88% -8.16% -24.29% -59.90% -71.34% -110.25% -24.75% -
ROE -0.65% -0.87% -1.19% -14.28% -12.79% -13.64% -1.37% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.15 14.10 6.46 30.73 24.19 16.58 8.36 91.13%
EPS -0.86 -1.15 -1.57 -18.99 -17.26 -18.28 -2.07 -44.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.32 1.33 1.35 1.34 1.51 -8.09%
Adjusted Per Share Value based on latest NOSH - 118,197
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.16 11.52 5.28 25.93 19.79 13.56 6.83 91.58%
EPS -0.71 -0.94 -1.28 -16.02 -14.12 -14.95 -1.69 -43.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0908 1.0781 1.0775 1.1222 1.1044 1.0959 1.2324 -7.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 5.75 5.94 6.00 5.98 6.33 6.10 5.29 -
P/RPS 25.96 42.13 92.81 19.46 26.16 36.79 63.24 -44.67%
P/EPS -668.60 -516.52 -382.17 -31.49 -36.67 -33.37 -255.56 89.53%
EY -0.15 -0.19 -0.26 -3.18 -2.73 -3.00 -0.39 -47.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 4.50 4.55 4.50 4.69 4.55 3.50 15.02%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 19/08/16 19/05/16 24/02/16 30/11/15 28/08/15 29/05/15 -
Price 5.81 5.75 5.97 6.13 6.01 6.20 5.62 -
P/RPS 26.24 40.78 92.35 19.95 24.84 37.39 67.19 -46.47%
P/EPS -675.58 -500.00 -380.25 -32.28 -34.82 -33.92 -271.50 83.32%
EY -0.15 -0.20 -0.26 -3.10 -2.87 -2.95 -0.37 -45.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 4.36 4.52 4.61 4.45 4.63 3.72 11.30%

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