[RAPID] QoQ TTM 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- 178.52%
YoY- 198.75%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 28,866 29,099 29,320 27,627 26,094 22,734 23,565 14.44%
PBT 12,406 16,966 8,409 3,246 614 -1,483 -2,130 -
Tax -1,063 -1,032 3,985 2,667 1,509 721 -5,897 -67.98%
NP 11,343 15,934 12,394 5,913 2,123 -762 -8,027 -
-
NP to SH 11,700 16,117 12,394 5,913 2,123 -762 -8,027 -
-
Tax Rate 8.57% 6.08% -47.39% -82.16% -245.77% - - -
Total Cost 17,523 13,165 16,926 21,714 23,971 23,496 31,592 -32.41%
-
Net Worth 128,471 141,276 130,143 125,790 111,999 122,346 117,042 6.39%
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 128,471 141,276 130,143 125,790 111,999 122,346 117,042 6.39%
NOSH 83,968 89,415 87,344 87,354 80,000 87,390 87,345 -2.58%
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 39.30% 54.76% 42.27% 21.40% 8.14% -3.35% -34.06% -
ROE 9.11% 11.41% 9.52% 4.70% 1.90% -0.62% -6.86% -
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 34.38 32.54 33.57 31.63 32.62 26.01 26.98 17.48%
EPS 13.93 18.02 14.19 6.77 2.65 -0.87 -9.19 -
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 27.00 27.22 27.43 25.84 24.41 21.27 22.04 14.44%
EPS 10.95 15.08 11.59 5.53 1.99 -0.71 -7.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2018 1.3216 1.2175 1.1767 1.0477 1.1445 1.0949 6.38%
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 17.83 18.96 14.78 14.17 11.65 14.18 12.97 23.56%
P/EPS 43.99 34.23 34.95 66.18 143.19 -423.19 -38.09 -
EY 2.27 2.92 2.86 1.51 0.70 -0.24 -2.63 -
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 17.28 18.84 17.90 14.80 13.73 14.49 13.42 18.30%
P/EPS 42.63 34.01 42.35 69.14 168.82 -432.36 -39.39 -
EY 2.35 2.94 2.36 1.45 0.59 -0.23 -2.54 -
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