[RAPID] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -170.08%
YoY- -378.13%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 21,158 20,706 17,130 20,484 19,623 15,896 11,015 11.48%
PBT -13,963 16,883 1,082 -1,579 2,726 -2,414 -3,681 24.86%
Tax -1,131 -1,031 1,509 -3,088 -1,048 -203 -236 29.82%
NP -15,094 15,852 2,591 -4,667 1,678 -2,617 -3,917 25.19%
-
NP to SH -15,094 16,035 2,591 -4,667 1,678 -2,617 -3,917 25.19%
-
Tax Rate - 6.11% -139.46% - 38.44% - - -
Total Cost 36,252 4,854 14,539 25,151 17,945 18,513 14,932 15.92%
-
Net Worth 118,058 139,665 122,547 122,355 128,471 127,360 119,490 -0.20%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 118,058 139,665 122,547 122,355 128,471 127,360 119,490 -0.20%
NOSH 87,450 88,395 87,533 87,397 87,395 87,233 86,851 0.11%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -71.34% 76.56% 15.13% -22.78% 8.55% -16.46% -35.56% -
ROE -12.79% 11.48% 2.11% -3.81% 1.31% -2.05% -3.28% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.19 23.42 19.57 23.44 22.45 18.22 12.68 11.36%
EPS -17.26 18.14 2.96 -5.35 1.92 -3.00 -4.51 25.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.58 1.40 1.40 1.47 1.46 1.3758 -0.31%
Adjusted Per Share Value based on latest NOSH - 87,212
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.79 19.37 16.02 19.16 18.36 14.87 10.30 11.49%
EPS -14.12 15.00 2.42 -4.37 1.57 -2.45 -3.66 25.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1044 1.3065 1.1464 1.1446 1.2018 1.1914 1.1178 -0.20%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.33 6.17 3.69 2.57 1.97 1.68 1.90 -
P/RPS 26.16 26.34 18.86 10.97 8.77 9.22 14.98 9.73%
P/EPS -36.67 34.01 124.66 -48.13 102.60 -56.00 -42.13 -2.28%
EY -2.73 2.94 0.80 -2.08 0.97 -1.79 -2.37 2.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.69 3.91 2.64 1.84 1.34 1.15 1.38 22.60%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 27/11/13 28/11/12 23/11/11 19/11/10 18/11/09 -
Price 6.01 6.13 3.77 2.68 2.00 1.64 1.79 -
P/RPS 24.84 26.17 19.26 11.43 8.91 9.00 14.11 9.88%
P/EPS -34.82 33.79 127.36 -50.19 104.17 -54.67 -39.69 -2.15%
EY -2.87 2.96 0.79 -1.99 0.96 -1.83 -2.52 2.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.45 3.88 2.69 1.91 1.36 1.12 1.30 22.75%

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