[RAPID] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 36.7%
YoY- -182.6%
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 28,990 29,632 23,178 30,192 26,678 20,584 10,964 17.58%
PBT -30,618 17,778 2,190 -1,812 5,670 -3,698 -6,246 30.31%
Tax -1,344 -1,828 -6,782 -1,644 -1,486 -74 -266 30.97%
NP -31,962 15,950 -4,592 -3,456 4,184 -3,772 -6,512 30.34%
-
NP to SH -31,962 15,950 -4,592 -3,456 4,184 -3,772 -6,512 30.34%
-
Tax Rate - 10.28% 309.68% - 26.21% - - -
Total Cost 60,952 13,682 27,770 33,648 22,494 24,356 17,476 23.13%
-
Net Worth 117,147 130,150 116,982 124,799 128,134 128,352 120,142 -0.41%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 117,147 130,150 116,982 124,799 128,134 128,352 120,142 -0.41%
NOSH 87,423 87,349 87,300 87,272 87,166 87,314 86,826 0.11%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -110.25% 53.83% -19.81% -11.45% 15.68% -18.32% -59.39% -
ROE -27.28% 12.26% -3.93% -2.77% 3.27% -2.94% -5.42% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 33.16 33.92 26.55 34.60 30.61 23.57 12.63 17.44%
EPS -36.56 18.26 -5.26 -3.96 4.80 -4.32 -7.50 30.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.49 1.34 1.43 1.47 1.47 1.3837 -0.53%
Adjusted Per Share Value based on latest NOSH - 86,428
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 27.12 27.72 21.68 28.24 24.96 19.26 10.26 17.57%
EPS -29.90 14.92 -4.30 -3.23 3.91 -3.53 -6.09 30.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0959 1.2175 1.0943 1.1674 1.1986 1.2007 1.1239 -0.41%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.10 4.96 3.50 2.20 1.60 1.80 2.03 -
P/RPS 18.40 14.62 13.18 6.36 5.23 7.64 16.08 2.27%
P/EPS -16.68 27.16 -66.54 -55.56 33.33 -41.67 -27.07 -7.74%
EY -5.99 3.68 -1.50 -1.80 3.00 -2.40 -3.69 8.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 3.33 2.61 1.54 1.09 1.22 1.47 20.71%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 27/08/14 28/08/13 28/08/12 24/08/11 25/08/10 19/08/09 -
Price 6.20 6.01 3.62 2.10 1.79 1.69 1.95 -
P/RPS 18.70 17.72 13.63 6.07 5.85 7.17 15.44 3.24%
P/EPS -16.96 32.91 -68.82 -53.03 37.29 -39.12 -26.00 -6.87%
EY -5.90 3.04 -1.45 -1.89 2.68 -2.56 -3.85 7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 4.03 2.70 1.47 1.22 1.15 1.41 21.90%

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