[RAPID] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -78.17%
YoY- -842.86%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,565 27,869 27,072 29,294 28,586 25,084 26,829 -8.29%
PBT -2,130 -1,243 -4,131 -2,320 -1,269 625 2,472 -
Tax -5,897 -4,745 -3,328 -3,296 -1,883 -1,626 -1,804 120.41%
NP -8,027 -5,988 -7,459 -5,616 -3,152 -1,001 668 -
-
NP to SH -8,027 -5,988 -7,459 -5,616 -3,152 -1,001 668 -
-
Tax Rate - - - - - 260.16% 72.98% -
Total Cost 31,592 33,857 34,531 34,910 31,738 26,085 26,161 13.41%
-
Net Worth 117,042 121,016 87,212 122,096 123,592 126,000 127,723 -5.66%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 117,042 121,016 87,212 122,096 123,592 126,000 127,723 -5.66%
NOSH 87,345 88,333 87,212 87,212 86,428 87,500 88,085 -0.56%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -34.06% -21.49% -27.55% -19.17% -11.03% -3.99% 2.49% -
ROE -6.86% -4.95% -8.55% -4.60% -2.55% -0.79% 0.52% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.98 31.55 31.04 33.59 33.07 28.67 30.46 -7.77%
EPS -9.19 -6.78 -8.55 -6.44 -3.65 -1.14 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.37 1.00 1.40 1.43 1.44 1.45 -5.12%
Adjusted Per Share Value based on latest NOSH - 87,212
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.04 26.07 25.33 27.40 26.74 23.47 25.10 -8.30%
EPS -7.51 -5.60 -6.98 -5.25 -2.95 -0.94 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0949 1.1321 0.8159 1.1422 1.1562 1.1787 1.1948 -5.65%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.50 2.98 2.82 2.57 2.20 2.49 1.98 -
P/RPS 12.97 9.45 9.08 7.65 6.65 8.69 6.50 58.56%
P/EPS -38.09 -43.96 -32.97 -39.91 -60.32 -217.66 261.09 -
EY -2.63 -2.27 -3.03 -2.51 -1.66 -0.46 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.18 2.82 1.84 1.54 1.73 1.37 53.73%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 28/02/13 28/11/12 28/08/12 23/05/12 23/02/12 -
Price 3.62 3.22 2.95 2.68 2.10 2.67 2.20 -
P/RPS 13.42 10.21 9.50 7.98 6.35 9.31 7.22 51.23%
P/EPS -39.39 -47.50 -34.49 -41.62 -57.58 -233.39 290.10 -
EY -2.54 -2.11 -2.90 -2.40 -1.74 -0.43 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.35 2.95 1.91 1.47 1.85 1.52 46.72%

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