[RAPID] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -48.74%
YoY- 1.44%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 27,687 29,267 28,544 28,517 28,866 29,099 29,320 -3.73%
PBT -14,747 -18,491 -11,793 6,451 12,406 16,966 8,409 -
Tax -1,852 -1,162 -820 -810 -1,063 -1,032 3,985 -
NP -16,599 -19,653 -12,613 5,641 11,343 15,934 12,394 -
-
NP to SH -16,599 -19,479 -12,256 5,998 11,700 16,117 12,394 -
-
Tax Rate - - - 12.56% 8.57% 6.08% -47.39% -
Total Cost 44,286 48,920 41,157 22,876 17,523 13,165 16,926 89.54%
-
Net Worth 157,202 118,559 117,177 131,742 128,471 141,276 130,143 13.38%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 157,202 118,559 117,177 131,742 128,471 141,276 130,143 13.38%
NOSH 118,197 87,821 87,446 87,246 83,968 89,415 87,344 22.27%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -59.95% -67.15% -44.19% 19.78% 39.30% 54.76% 42.27% -
ROE -10.56% -16.43% -10.46% 4.55% 9.11% 11.41% 9.52% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.42 33.33 32.64 32.69 34.38 32.54 33.57 -21.28%
EPS -14.04 -22.18 -14.02 6.87 13.93 18.02 14.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.35 1.34 1.51 1.53 1.58 1.49 -7.27%
Adjusted Per Share Value based on latest NOSH - 87,246
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.90 27.38 26.70 26.68 27.00 27.22 27.43 -3.74%
EPS -15.53 -18.22 -11.46 5.61 10.94 15.08 11.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4706 1.1091 1.0961 1.2324 1.2018 1.3216 1.2174 13.38%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 5.98 6.33 6.10 5.29 6.13 6.17 4.96 -
P/RPS 25.53 18.99 18.69 16.18 17.83 18.96 14.78 43.81%
P/EPS -42.58 -28.54 -43.52 76.95 43.99 34.23 34.95 -
EY -2.35 -3.50 -2.30 1.30 2.27 2.92 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 4.69 4.55 3.50 4.01 3.91 3.33 22.16%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 30/11/15 28/08/15 29/05/15 27/02/15 27/11/14 27/08/14 -
Price 6.13 6.01 6.20 5.62 5.94 6.13 6.01 -
P/RPS 26.17 18.03 18.99 17.19 17.28 18.84 17.90 28.72%
P/EPS -43.65 -27.10 -44.24 81.75 42.63 34.01 42.35 -
EY -2.29 -3.69 -2.26 1.22 2.35 2.94 2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.61 4.45 4.63 3.72 3.88 3.88 4.03 9.35%

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