[RAPID] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -71.75%
YoY- 116.65%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 27,312 30,192 21,268 26,829 26,164 26,678 28,248 -2.21%
PBT -2,105 -1,812 -4,680 2,429 3,634 5,670 2,708 -
Tax -4,117 -1,644 -780 -1,797 -1,397 -1,486 -1,492 96.36%
NP -6,222 -3,456 -5,460 632 2,237 4,184 1,216 -
-
NP to SH -6,222 -3,456 -5,460 632 2,237 4,184 1,216 -
-
Tax Rate - - - 73.98% 38.44% 26.21% 55.10% -
Total Cost 33,534 33,648 26,728 26,197 23,926 22,494 27,032 15.40%
-
Net Worth 122,355 124,799 126,000 127,277 128,471 128,134 125,942 -1.90%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 122,355 124,799 126,000 127,277 128,471 128,134 125,942 -1.90%
NOSH 87,396 87,272 87,500 87,777 87,395 87,166 86,857 0.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -22.78% -11.45% -25.67% 2.36% 8.55% 15.68% 4.30% -
ROE -5.09% -2.77% -4.33% 0.50% 1.74% 3.27% 0.97% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.25 34.60 24.31 30.56 29.94 30.61 32.52 -2.61%
EPS -7.13 -3.96 -6.24 0.72 2.56 4.80 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.43 1.44 1.45 1.47 1.47 1.45 -2.30%
Adjusted Per Share Value based on latest NOSH - 88,085
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.55 28.24 19.90 25.10 24.48 24.96 26.42 -2.20%
EPS -5.82 -3.23 -5.11 0.59 2.09 3.91 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1446 1.1674 1.1787 1.1906 1.2018 1.1986 1.1781 -1.89%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.57 2.20 2.49 1.98 1.97 1.60 1.77 -
P/RPS 8.22 6.36 10.24 6.48 6.58 5.23 5.44 31.57%
P/EPS -36.10 -55.56 -39.90 275.00 76.95 33.33 126.43 -
EY -2.77 -1.80 -2.51 0.36 1.30 3.00 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.54 1.73 1.37 1.34 1.09 1.22 31.41%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 23/05/12 23/02/12 23/11/11 24/08/11 25/05/11 -
Price 2.68 2.10 2.67 2.20 2.00 1.79 1.53 -
P/RPS 8.58 6.07 10.98 7.20 6.68 5.85 4.70 49.20%
P/EPS -37.64 -53.03 -42.79 305.56 78.13 37.29 109.29 -
EY -2.66 -1.89 -2.34 0.33 1.28 2.68 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.47 1.85 1.52 1.36 1.22 1.06 47.91%

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