[RAPID] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 103.72%
YoY- 107.77%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 5,641 7,298 7,647 6,114 5,317 7,062 5,261 1.16%
PBT -982 -1,605 4,350 1,718 -1,170 677 -706 5.64%
Tax -388 -201 -454 -1,612 -195 -373 -33 50.73%
NP -1,370 -1,806 3,896 106 -1,365 304 -739 10.82%
-
NP to SH -1,370 -1,806 3,896 106 -1,365 304 -739 10.82%
-
Tax Rate - - 10.44% 93.83% - 55.10% - -
Total Cost 7,011 9,104 3,751 6,008 6,682 6,758 6,000 2.62%
-
Net Worth 115,184 131,742 125,790 121,016 126,000 125,942 128,672 -1.82%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 115,184 131,742 125,790 121,016 126,000 125,942 128,672 -1.82%
NOSH 87,261 87,246 87,354 88,333 87,500 86,857 86,941 0.06%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -24.29% -24.75% 50.95% 1.73% -25.67% 4.30% -14.05% -
ROE -1.19% -1.37% 3.10% 0.09% -1.08% 0.24% -0.57% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.46 8.36 8.75 6.92 6.08 8.13 6.05 1.09%
EPS -1.57 -2.07 4.46 0.12 -1.56 0.35 -0.85 10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.51 1.44 1.37 1.44 1.45 1.48 -1.88%
Adjusted Per Share Value based on latest NOSH - 88,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.28 6.83 7.15 5.72 4.97 6.61 4.92 1.18%
EPS -1.28 -1.69 3.64 0.10 -1.28 0.28 -0.69 10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0775 1.2324 1.1767 1.1321 1.1787 1.1782 1.2037 -1.82%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.00 5.29 4.48 2.98 2.49 1.77 1.80 -
P/RPS 92.81 63.24 51.18 43.05 40.98 21.77 29.75 20.85%
P/EPS -382.17 -255.56 100.45 2,483.33 -159.62 505.71 -211.76 10.33%
EY -0.26 -0.39 1.00 0.04 -0.63 0.20 -0.47 -9.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 3.50 3.11 2.18 1.73 1.22 1.22 24.50%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 29/05/15 30/05/14 31/05/13 23/05/12 25/05/11 25/05/10 -
Price 5.97 5.62 4.68 3.22 2.67 1.53 1.74 -
P/RPS 92.35 67.19 53.46 46.52 43.94 18.82 28.75 21.44%
P/EPS -380.25 -271.50 104.93 2,683.33 -171.15 437.14 -204.71 10.86%
EY -0.26 -0.37 0.95 0.04 -0.58 0.23 -0.49 -10.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 3.72 3.25 2.35 1.85 1.06 1.18 25.06%

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