[RAPID] QoQ TTM 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- -249.85%
YoY- 59.9%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 27,072 29,294 28,586 25,084 26,829 25,513 24,833 5.89%
PBT -4,131 -2,320 -1,269 625 2,472 1,761 1,305 -
Tax -3,328 -3,296 -1,883 -1,626 -1,804 -1,005 -866 144.34%
NP -7,459 -5,616 -3,152 -1,001 668 756 439 -
-
NP to SH -7,459 -5,616 -3,152 -1,001 668 756 439 -
-
Tax Rate - - - 260.16% 72.98% 57.07% 66.36% -
Total Cost 34,531 34,910 31,738 26,085 26,161 24,757 24,394 25.93%
-
Net Worth 87,212 122,096 123,592 126,000 127,723 129,485 128,212 -22.56%
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 87,212 122,096 123,592 126,000 127,723 129,485 128,212 -22.56%
NOSH 87,212 87,212 86,428 87,500 88,085 88,085 87,219 -0.00%
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 -27.55% -19.17% -11.03% -3.99% 2.49% 2.96% 1.77% -
ROE -8.55% -4.60% -2.55% -0.79% 0.52% 0.58% 0.34% -
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 31.04 33.59 33.07 28.67 30.46 28.96 28.47 5.90%
EPS -8.55 -6.44 -3.65 -1.14 0.76 0.86 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.40 1.43 1.44 1.45 1.47 1.47 -22.56%
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 25.33 27.40 26.74 23.47 25.10 23.87 23.23 5.91%
EPS -6.98 -5.25 -2.95 -0.94 0.62 0.71 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8159 1.1422 1.1562 1.1787 1.1948 1.2113 1.1994 -22.56%
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 9.08 7.65 6.65 8.69 6.50 6.80 5.62 37.48%
P/EPS -32.97 -39.91 -60.32 -217.66 261.09 229.53 317.88 -
EY -3.03 -2.51 -1.66 -0.46 0.38 0.44 0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 1.84 1.54 1.73 1.37 1.34 1.09 87.91%
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 9.50 7.98 6.35 9.31 7.22 6.91 6.29 31.47%
P/EPS -34.49 -41.62 -57.58 -233.39 290.10 233.03 355.63 -
EY -2.90 -2.40 -1.74 -0.43 0.34 0.43 0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 1.91 1.47 1.85 1.52 1.36 1.22 79.67%

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