[RAPID] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 103.72%
YoY- 107.77%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 8,344 6,161 5,475 6,114 4,984 6,992 9,779 -10.01%
PBT 32 -513 -623 1,718 -2,065 -1,160 264 -75.41%
Tax 0 4,900 -1,779 -1,612 -788 -1,718 -627 -
NP 32 4,387 -2,402 106 -2,853 -2,878 -363 -
-
NP to SH 32 4,387 -2,402 106 -2,853 -2,878 -363 -
-
Tax Rate 0.00% - - 93.83% - - 237.50% -
Total Cost 8,312 1,774 7,877 6,008 7,837 9,870 10,142 -12.39%
-
Net Worth 111,999 122,346 117,042 121,016 87,212 122,096 123,592 -6.33%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 111,999 122,346 117,042 121,016 87,212 122,096 123,592 -6.33%
NOSH 80,000 87,390 87,345 88,333 87,212 87,212 86,428 -5.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.38% 71.21% -43.87% 1.73% -57.24% -41.16% -3.71% -
ROE 0.03% 3.59% -2.05% 0.09% -3.27% -2.36% -0.29% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.43 7.05 6.27 6.92 5.71 8.02 11.31 -5.24%
EPS 0.04 5.02 -2.75 0.12 -3.27 -3.30 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.40 1.34 1.37 1.00 1.40 1.43 -1.39%
Adjusted Per Share Value based on latest NOSH - 88,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.81 5.76 5.12 5.72 4.66 6.54 9.15 -9.99%
EPS 0.03 4.10 -2.25 0.10 -2.67 -2.69 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0477 1.1445 1.0949 1.1321 0.8159 1.1422 1.1562 -6.34%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.80 3.69 3.50 2.98 2.82 2.57 2.20 -
P/RPS 36.43 52.34 55.84 43.05 49.35 32.06 19.44 51.82%
P/EPS 9,500.00 73.51 -127.27 2,483.33 -86.20 -77.88 -523.81 -
EY 0.01 1.36 -0.79 0.04 -1.16 -1.28 -0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.64 2.61 2.18 2.82 1.84 1.54 45.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 28/08/13 31/05/13 28/02/13 28/11/12 28/08/12 -
Price 4.48 3.77 3.62 3.22 2.95 2.68 2.10 -
P/RPS 42.95 53.48 57.75 46.52 51.62 33.43 18.56 74.68%
P/EPS 11,200.00 75.10 -131.64 2,683.33 -90.18 -81.21 -500.00 -
EY 0.01 1.33 -0.76 0.04 -1.11 -1.23 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 2.69 2.70 2.35 2.95 1.91 1.47 67.72%

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