[RAPID] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -315.98%
YoY- -549.01%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 7,298 7,647 6,114 5,317 7,062 5,261 2,030 23.75%
PBT -1,605 4,350 1,718 -1,170 677 -706 -2,307 -5.86%
Tax -201 -454 -1,612 -195 -373 -33 -53 24.86%
NP -1,806 3,896 106 -1,365 304 -739 -2,360 -4.35%
-
NP to SH -1,806 3,896 106 -1,365 304 -739 -2,360 -4.35%
-
Tax Rate - 10.44% 93.83% - 55.10% - - -
Total Cost 9,104 3,751 6,008 6,682 6,758 6,000 4,390 12.91%
-
Net Worth 131,742 125,790 121,016 126,000 125,942 128,672 121,036 1.42%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 131,742 125,790 121,016 126,000 125,942 128,672 121,036 1.42%
NOSH 87,246 87,354 88,333 87,500 86,857 86,941 86,764 0.09%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -24.75% 50.95% 1.73% -25.67% 4.30% -14.05% -116.26% -
ROE -1.37% 3.10% 0.09% -1.08% 0.24% -0.57% -1.95% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 8.36 8.75 6.92 6.08 8.13 6.05 2.34 23.62%
EPS -2.07 4.46 0.12 -1.56 0.35 -0.85 -2.72 -4.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.44 1.37 1.44 1.45 1.48 1.395 1.32%
Adjusted Per Share Value based on latest NOSH - 87,500
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 6.83 7.15 5.72 4.97 6.61 4.92 1.90 23.75%
EPS -1.69 3.64 0.10 -1.28 0.28 -0.69 -2.21 -4.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2324 1.1767 1.1321 1.1787 1.1781 1.2037 1.1322 1.42%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.29 4.48 2.98 2.49 1.77 1.80 1.90 -
P/RPS 63.24 51.18 43.05 40.98 21.77 29.75 81.21 -4.08%
P/EPS -255.56 100.45 2,483.33 -159.62 505.71 -211.76 -69.85 24.12%
EY -0.39 1.00 0.04 -0.63 0.20 -0.47 -1.43 -19.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.11 2.18 1.73 1.22 1.22 1.36 17.05%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 30/05/14 31/05/13 23/05/12 25/05/11 25/05/10 27/05/09 -
Price 5.62 4.68 3.22 2.67 1.53 1.74 1.90 -
P/RPS 67.19 53.46 46.52 43.94 18.82 28.75 81.21 -3.10%
P/EPS -271.50 104.93 2,683.33 -171.15 437.14 -204.71 -69.85 25.37%
EY -0.37 0.95 0.04 -0.58 0.23 -0.49 -1.43 -20.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 3.25 2.35 1.85 1.06 1.18 1.36 18.24%

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