[RAPID] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 80.85%
YoY- -49.24%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 8,120 20,652 22,546 25,350 21,924 45,501 28,986 -57.15%
PBT -9,228 1,047 4,584 6,646 4,180 24,154 10,844 -
Tax -212 -968 -1,494 -2,038 -1,632 -4,419 -2,358 -79.90%
NP -9,440 79 3,089 4,608 2,548 19,735 8,485 -
-
NP to SH -9,440 79 3,089 4,608 2,548 19,735 8,485 -
-
Tax Rate - 92.45% 32.59% 30.67% 39.04% 18.30% 21.74% -
Total Cost 17,560 20,573 19,457 20,742 19,376 25,766 20,501 -9.79%
-
Net Worth 121,036 124,995 124,894 124,570 124,903 106,037 73,862 38.95%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - 1,467 - -
Div Payout % - - - - - 7.44% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 121,036 124,995 124,894 124,570 124,903 106,037 73,862 38.95%
NOSH 86,764 87,777 86,133 85,970 86,081 73,382 59,090 29.15%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -116.26% 0.38% 13.70% 18.18% 11.62% 43.37% 29.27% -
ROE -7.80% 0.06% 2.47% 3.70% 2.04% 18.61% 11.49% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 9.36 23.53 26.18 29.49 25.47 62.01 49.06 -66.82%
EPS -10.88 0.09 3.59 5.36 2.96 26.89 14.36 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.395 1.424 1.45 1.449 1.451 1.445 1.25 7.58%
Adjusted Per Share Value based on latest NOSH - 86,373
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 7.60 19.32 21.09 23.71 20.51 42.57 27.12 -57.14%
EPS -8.83 0.07 2.89 4.31 2.38 18.46 7.94 -
DPS 0.00 0.00 0.00 0.00 0.00 1.37 0.00 -
NAPS 1.1323 1.1693 1.1684 1.1653 1.1685 0.992 0.691 38.94%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.90 1.80 1.85 2.03 1.97 1.62 1.68 -
P/RPS 20.30 7.65 7.07 6.88 7.73 2.61 3.42 227.47%
P/EPS -17.46 2,000.00 51.58 37.87 66.55 6.02 11.70 -
EY -5.73 0.05 1.94 2.64 1.50 16.60 8.55 -
DY 0.00 0.00 0.00 0.00 0.00 1.23 0.00 -
P/NAPS 1.36 1.26 1.28 1.40 1.36 1.12 1.34 0.99%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 25/02/09 28/11/08 20/08/08 30/05/08 29/02/08 29/11/07 -
Price 1.90 2.00 1.73 1.82 2.06 1.92 1.70 -
P/RPS 20.30 8.50 6.61 6.17 8.09 3.10 3.47 224.32%
P/EPS -17.46 2,222.22 48.23 33.96 69.59 7.14 11.84 -
EY -5.73 0.05 2.07 2.95 1.44 14.01 8.45 -
DY 0.00 0.00 0.00 0.00 0.00 1.04 0.00 -
P/NAPS 1.36 1.40 1.19 1.26 1.42 1.33 1.36 0.00%

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