[RAPID] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 109.61%
YoY- 254.4%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 28,517 28,866 29,099 29,320 27,627 26,094 22,734 16.32%
PBT 6,451 12,406 16,966 8,409 3,246 614 -1,483 -
Tax -810 -1,063 -1,032 3,985 2,667 1,509 721 -
NP 5,641 11,343 15,934 12,394 5,913 2,123 -762 -
-
NP to SH 5,998 11,700 16,117 12,394 5,913 2,123 -762 -
-
Tax Rate 12.56% 8.57% 6.08% -47.39% -82.16% -245.77% - -
Total Cost 22,876 17,523 13,165 16,926 21,714 23,971 23,496 -1.76%
-
Net Worth 131,742 128,471 141,276 130,143 125,790 111,999 122,346 5.06%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 131,742 128,471 141,276 130,143 125,790 111,999 122,346 5.06%
NOSH 87,246 83,968 89,415 87,344 87,354 80,000 87,390 -0.10%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.78% 39.30% 54.76% 42.27% 21.40% 8.14% -3.35% -
ROE 4.55% 9.11% 11.41% 9.52% 4.70% 1.90% -0.62% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 32.69 34.38 32.54 33.57 31.63 32.62 26.01 16.47%
EPS 6.87 13.93 18.02 14.19 6.77 2.65 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.53 1.58 1.49 1.44 1.40 1.40 5.17%
Adjusted Per Share Value based on latest NOSH - 87,344
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 26.68 27.00 27.22 27.43 25.84 24.41 21.27 16.32%
EPS 5.61 10.95 15.08 11.59 5.53 1.99 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2324 1.2018 1.3216 1.2175 1.1767 1.0477 1.1445 5.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 5.29 6.13 6.17 4.96 4.48 3.80 3.69 -
P/RPS 16.18 17.83 18.96 14.78 14.17 11.65 14.18 9.20%
P/EPS 76.95 43.99 34.23 34.95 66.18 143.19 -423.19 -
EY 1.30 2.27 2.92 2.86 1.51 0.70 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 4.01 3.91 3.33 3.11 2.71 2.64 20.70%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 27/08/14 30/05/14 28/02/14 27/11/13 -
Price 5.62 5.94 6.13 6.01 4.68 4.48 3.77 -
P/RPS 17.19 17.28 18.84 17.90 14.80 13.73 14.49 12.07%
P/EPS 81.75 42.63 34.01 42.35 69.14 168.82 -432.36 -
EY 1.22 2.35 2.94 2.36 1.45 0.59 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 3.88 3.88 4.03 3.25 3.20 2.69 24.14%

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