[RAPID] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 216.63%
YoY- 7610.13%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 21,194 20,584 21,044 15,259 14,686 10,964 8,120 89.46%
PBT -3,218 -3,698 -2,824 6,774 -4,908 -6,246 -9,228 -50.42%
Tax -270 -74 -132 -683 -314 -266 -212 17.47%
NP -3,489 -3,772 -2,956 6,091 -5,222 -6,512 -9,440 -48.46%
-
NP to SH -3,489 -3,772 -2,956 6,091 -5,222 -6,512 -9,440 -48.46%
-
Tax Rate - - - 10.08% - - - -
Total Cost 24,683 24,356 24,000 9,168 19,909 17,476 17,560 25.45%
-
Net Worth 127,360 128,352 128,672 129,491 119,490 120,142 121,036 3.45%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 127,360 128,352 128,672 129,491 119,490 120,142 121,036 3.45%
NOSH 87,233 87,314 86,941 86,907 86,851 86,826 86,764 0.35%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -16.46% -18.32% -14.05% 39.92% -35.56% -59.39% -116.26% -
ROE -2.74% -2.94% -2.30% 4.70% -4.37% -5.42% -7.80% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.30 23.57 24.20 17.56 16.91 12.63 9.36 88.78%
EPS -4.00 -4.32 -3.40 7.01 -6.01 -7.50 -10.88 -48.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.47 1.48 1.49 1.3758 1.3837 1.395 3.07%
Adjusted Per Share Value based on latest NOSH - 87,034
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.83 19.26 19.69 14.27 13.74 10.26 7.60 89.41%
EPS -3.26 -3.53 -2.77 5.70 -4.89 -6.09 -8.83 -48.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1914 1.2007 1.2037 1.2114 1.1178 1.1239 1.1323 3.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.68 1.80 1.80 1.64 1.90 2.03 1.90 -
P/RPS 6.91 7.64 7.44 9.34 11.24 16.08 20.30 -51.21%
P/EPS -42.00 -41.67 -52.94 23.40 -31.60 -27.07 -17.46 79.43%
EY -2.38 -2.40 -1.89 4.27 -3.16 -3.69 -5.73 -44.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.22 1.22 1.10 1.38 1.47 1.36 -10.56%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 25/08/10 25/05/10 25/02/10 18/11/09 19/08/09 27/05/09 -
Price 1.64 1.69 1.74 1.68 1.79 1.95 1.90 -
P/RPS 6.75 7.17 7.19 9.57 10.59 15.44 20.30 -51.97%
P/EPS -41.00 -39.12 -51.18 23.97 -29.77 -26.00 -17.46 76.57%
EY -2.44 -2.56 -1.95 4.17 -3.36 -3.85 -5.73 -43.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.15 1.18 1.13 1.30 1.41 1.36 -12.13%

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