[RAPID] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 48.65%
YoY- 3575.47%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 28,584 20,706 14,816 7,647 26,185 17,130 11,589 82.25%
PBT 12,396 16,883 8,889 4,350 -1,075 1,082 1,095 401.94%
Tax -1,059 -1,031 -914 -454 3,696 1,509 -3,391 -53.87%
NP 11,337 15,852 7,975 3,896 2,621 2,591 -2,296 -
-
NP to SH 11,694 16,035 7,975 3,896 2,621 2,591 -2,296 -
-
Tax Rate 8.54% 6.11% 10.28% 10.44% - -139.46% 309.68% -
Total Cost 17,247 4,854 6,841 3,751 23,564 14,539 13,885 15.50%
-
Net Worth 137,851 139,665 130,150 125,790 122,313 122,547 116,982 11.53%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 137,851 139,665 130,150 125,790 122,313 122,547 116,982 11.53%
NOSH 90,098 88,395 87,349 87,354 87,366 87,533 87,300 2.11%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 39.66% 76.56% 53.83% 50.95% 10.01% 15.13% -19.81% -
ROE 8.48% 11.48% 6.13% 3.10% 2.14% 2.11% -1.96% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 31.73 23.42 16.96 8.75 29.97 19.57 13.27 78.52%
EPS 12.97 18.14 9.13 4.46 3.00 2.96 -2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.58 1.49 1.44 1.40 1.40 1.34 9.21%
Adjusted Per Share Value based on latest NOSH - 87,354
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 26.74 19.37 13.86 7.15 24.50 16.02 10.84 82.26%
EPS 10.94 15.00 7.46 3.64 2.45 2.42 -2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2896 1.3065 1.2175 1.1767 1.1442 1.1464 1.0944 11.52%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 6.13 6.17 4.96 4.48 3.80 3.69 3.50 -
P/RPS 19.32 26.34 29.24 51.18 12.68 18.86 26.37 -18.68%
P/EPS 47.23 34.01 54.33 100.45 126.67 124.66 -133.08 -
EY 2.12 2.94 1.84 1.00 0.79 0.80 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.01 3.91 3.33 3.11 2.71 2.64 2.61 33.04%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 27/08/14 30/05/14 28/02/14 27/11/13 28/08/13 -
Price 5.94 6.13 6.01 4.68 4.48 3.77 3.62 -
P/RPS 18.72 26.17 35.43 53.46 14.95 19.26 27.27 -22.12%
P/EPS 45.77 33.79 65.83 104.93 149.33 127.36 -137.64 -
EY 2.19 2.96 1.52 0.95 0.67 0.79 -0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 3.88 4.03 3.25 3.20 2.69 2.70 27.25%

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