[RAPID] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 14.79%
YoY- -241.87%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 30,163 31,429 24,986 27,687 28,866 26,094 27,072 1.81%
PBT 2,125 4,089 -320 -14,747 12,406 614 -4,131 -
Tax -1,565 -1,151 -1,321 -1,852 -1,063 1,509 -3,328 -11.81%
NP 560 2,938 -1,641 -16,599 11,343 2,123 -7,459 -
-
NP to SH 560 2,938 -1,641 -16,599 11,700 2,123 -7,459 -
-
Tax Rate 73.65% 28.15% - - 8.57% -245.77% - -
Total Cost 29,603 28,491 26,627 44,286 17,523 23,971 34,531 -2.53%
-
Net Worth 140,813 141,103 116,302 157,202 128,471 111,999 87,212 8.30%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 140,813 141,103 116,302 157,202 128,471 111,999 87,212 8.30%
NOSH 107,491 106,896 87,445 118,197 83,968 80,000 87,212 3.54%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.86% 9.35% -6.57% -59.95% 39.30% 8.14% -27.55% -
ROE 0.40% 2.08% -1.41% -10.56% 9.11% 1.90% -8.55% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 28.06 29.40 28.57 23.42 34.38 32.62 31.04 -1.66%
EPS 0.52 2.75 -1.88 -14.04 13.93 2.65 -8.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.32 1.33 1.33 1.53 1.40 1.00 4.60%
Adjusted Per Share Value based on latest NOSH - 118,197
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 28.22 29.40 23.37 25.90 27.00 24.41 25.33 1.81%
EPS 0.52 2.75 -1.54 -15.53 10.95 1.99 -6.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3173 1.32 1.088 1.4706 1.2018 1.0477 0.8159 8.30%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 5.80 5.70 5.78 5.98 6.13 3.80 2.82 -
P/RPS 20.67 19.39 20.23 25.53 17.83 11.65 9.08 14.68%
P/EPS 1,113.30 207.39 -308.00 -42.58 43.99 143.19 -32.97 -
EY 0.09 0.48 -0.32 -2.35 2.27 0.70 -3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 4.32 4.35 4.50 4.01 2.71 2.82 7.81%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 24/02/16 27/02/15 28/02/14 28/02/13 -
Price 5.69 5.74 5.71 6.13 5.94 4.48 2.95 -
P/RPS 20.28 19.52 19.98 26.17 17.28 13.73 9.50 13.46%
P/EPS 1,092.19 208.84 -304.27 -43.65 42.63 168.82 -34.49 -
EY 0.09 0.48 -0.33 -2.29 2.35 0.59 -2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.34 4.35 4.29 4.61 3.88 3.20 2.95 6.64%

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