[RAPID] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -19.79%
YoY- 164.12%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 20,706 17,130 20,484 19,623 15,896 11,015 16,910 3.43%
PBT 16,883 1,082 -1,579 2,726 -2,414 -3,681 3,438 30.35%
Tax -1,031 1,509 -3,088 -1,048 -203 -236 -1,121 -1.38%
NP 15,852 2,591 -4,667 1,678 -2,617 -3,917 2,317 37.76%
-
NP to SH 16,035 2,591 -4,667 1,678 -2,617 -3,917 2,317 38.02%
-
Tax Rate 6.11% -139.46% - 38.44% - - 32.61% -
Total Cost 4,854 14,539 25,151 17,945 18,513 14,932 14,593 -16.75%
-
Net Worth 139,665 122,547 122,355 128,471 127,360 119,490 124,894 1.87%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 139,665 122,547 122,355 128,471 127,360 119,490 124,894 1.87%
NOSH 88,395 87,533 87,397 87,395 87,233 86,851 86,133 0.43%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 76.56% 15.13% -22.78% 8.55% -16.46% -35.56% 13.70% -
ROE 11.48% 2.11% -3.81% 1.31% -2.05% -3.28% 1.86% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 23.42 19.57 23.44 22.45 18.22 12.68 19.63 2.98%
EPS 18.14 2.96 -5.35 1.92 -3.00 -4.51 2.69 37.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.40 1.40 1.47 1.46 1.3758 1.45 1.44%
Adjusted Per Share Value based on latest NOSH - 88,085
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.37 16.02 19.16 18.36 14.87 10.30 15.82 3.43%
EPS 15.00 2.42 -4.37 1.57 -2.45 -3.66 2.17 37.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3065 1.1464 1.1446 1.2018 1.1914 1.1178 1.1684 1.87%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 6.17 3.69 2.57 1.97 1.68 1.90 1.85 -
P/RPS 26.34 18.86 10.97 8.77 9.22 14.98 9.42 18.68%
P/EPS 34.01 124.66 -48.13 102.60 -56.00 -42.13 68.77 -11.06%
EY 2.94 0.80 -2.08 0.97 -1.79 -2.37 1.45 12.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 2.64 1.84 1.34 1.15 1.38 1.28 20.44%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 28/11/12 23/11/11 19/11/10 18/11/09 28/11/08 -
Price 6.13 3.77 2.68 2.00 1.64 1.79 1.73 -
P/RPS 26.17 19.26 11.43 8.91 9.00 14.11 8.81 19.88%
P/EPS 33.79 127.36 -50.19 104.17 -54.67 -39.69 64.31 -10.16%
EY 2.96 0.79 -1.99 0.96 -1.83 -2.52 1.55 11.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 2.69 1.91 1.36 1.12 1.30 1.19 21.76%

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