[RAPID] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -27.07%
YoY- 346.17%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 31,430 25,165 27,715 28,584 26,185 25,895 26,829 2.67%
PBT 4,092 -239 -15,043 12,396 -1,075 -3,852 2,429 9.07%
Tax -1,152 -1,324 -1,557 -1,059 3,696 -3,668 -1,797 -7.13%
NP 2,940 -1,563 -16,600 11,337 2,621 -7,520 632 29.17%
-
NP to SH 2,940 -1,642 -17,128 11,694 2,621 -7,520 632 29.17%
-
Tax Rate 28.15% - - 8.54% - - 73.98% -
Total Cost 28,490 26,728 44,315 17,247 23,564 33,415 26,197 1.40%
-
Net Worth 141,103 116,302 119,959 137,851 122,313 119,733 127,277 1.73%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 141,103 116,302 119,959 137,851 122,313 119,733 127,277 1.73%
NOSH 106,896 87,445 90,194 90,098 87,366 87,397 87,777 3.33%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.35% -6.21% -59.90% 39.66% 10.01% -29.04% 2.36% -
ROE 2.08% -1.41% -14.28% 8.48% 2.14% -6.28% 0.50% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 29.40 28.78 30.73 31.73 29.97 29.63 30.56 -0.64%
EPS 2.92 -1.58 -18.99 12.97 3.00 -8.61 0.72 26.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.33 1.33 1.53 1.40 1.37 1.45 -1.55%
Adjusted Per Share Value based on latest NOSH - 83,968
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 29.40 23.54 25.93 26.74 24.50 24.22 25.10 2.66%
EPS 2.92 -1.54 -16.02 10.94 2.45 -7.03 0.59 30.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.088 1.1222 1.2896 1.1442 1.1201 1.1907 1.73%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.70 5.78 5.98 6.13 3.80 2.82 1.98 -
P/RPS 19.39 20.08 19.46 19.32 12.68 9.52 6.48 20.02%
P/EPS 207.25 -307.82 -31.49 47.23 126.67 -32.77 275.00 -4.60%
EY 0.48 -0.32 -3.18 2.12 0.79 -3.05 0.36 4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 4.35 4.50 4.01 2.71 2.06 1.37 21.07%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 24/02/16 27/02/15 28/02/14 28/02/13 23/02/12 -
Price 5.74 5.71 6.13 5.94 4.48 2.95 2.20 -
P/RPS 19.52 19.84 19.95 18.72 14.95 9.96 7.20 18.06%
P/EPS 208.70 -304.09 -32.28 45.77 149.33 -34.28 305.56 -6.15%
EY 0.48 -0.33 -3.10 2.19 0.67 -2.92 0.33 6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 4.29 4.61 3.88 3.20 2.15 1.52 19.13%

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