[RAPID] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -315.98%
YoY- -549.01%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 25,895 20,484 15,096 5,317 26,829 19,623 13,339 55.30%
PBT -3,852 -1,579 -906 -1,170 2,429 2,726 2,835 -
Tax -3,668 -3,088 -822 -195 -1,797 -1,048 -743 188.53%
NP -7,520 -4,667 -1,728 -1,365 632 1,678 2,092 -
-
NP to SH -7,520 -4,667 -1,728 -1,365 632 1,678 2,092 -
-
Tax Rate - - - - 73.98% 38.44% 26.21% -
Total Cost 33,415 25,151 16,824 6,682 26,197 17,945 11,247 105.98%
-
Net Worth 119,733 122,355 124,799 126,000 127,277 128,471 128,134 -4.40%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 119,733 122,355 124,799 126,000 127,277 128,471 128,134 -4.40%
NOSH 87,397 87,397 87,272 87,500 87,777 87,395 87,166 0.17%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -29.04% -22.78% -11.45% -25.67% 2.36% 8.55% 15.68% -
ROE -6.28% -3.81% -1.38% -1.08% 0.50% 1.31% 1.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.63 23.44 17.30 6.08 30.56 22.45 15.30 55.05%
EPS -8.61 -5.35 -1.98 -1.56 0.72 1.92 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.40 1.43 1.44 1.45 1.47 1.47 -4.56%
Adjusted Per Share Value based on latest NOSH - 87,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.22 19.16 14.12 4.97 25.10 18.36 12.48 55.27%
EPS -7.03 -4.37 -1.62 -1.28 0.59 1.57 1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1201 1.1446 1.1675 1.1787 1.1907 1.2018 1.1987 -4.40%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.82 2.57 2.20 2.49 1.98 1.97 1.60 -
P/RPS 9.52 10.97 12.72 40.98 6.48 8.77 10.46 -6.05%
P/EPS -32.77 -48.13 -111.11 -159.62 275.00 102.60 66.67 -
EY -3.05 -2.08 -0.90 -0.63 0.36 0.97 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.84 1.54 1.73 1.37 1.34 1.09 52.56%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 28/08/12 23/05/12 23/02/12 23/11/11 24/08/11 -
Price 2.95 2.68 2.10 2.67 2.20 2.00 1.79 -
P/RPS 9.96 11.43 12.14 43.94 7.20 8.91 11.70 -10.13%
P/EPS -34.28 -50.19 -106.06 -171.15 305.56 104.17 74.58 -
EY -2.92 -1.99 -0.94 -0.58 0.33 0.96 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.91 1.47 1.85 1.52 1.36 1.22 45.64%

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