[RAPID] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -37.97%
YoY- -241.32%
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 5,261 15,259 11,015 5,482 2,030 20,652 16,910 -54.11%
PBT -706 6,774 -3,681 -3,123 -2,307 1,047 3,438 -
Tax -33 -683 -236 -133 -53 -968 -1,121 -90.48%
NP -739 6,091 -3,917 -3,256 -2,360 79 2,317 -
-
NP to SH -739 6,091 -3,917 -3,256 -2,360 79 2,317 -
-
Tax Rate - 10.08% - - - 92.45% 32.61% -
Total Cost 6,000 9,168 14,932 8,738 4,390 20,573 14,593 -44.73%
-
Net Worth 128,672 129,491 119,490 120,142 121,036 124,995 124,894 2.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 128,672 129,491 119,490 120,142 121,036 124,995 124,894 2.00%
NOSH 86,941 86,907 86,851 86,826 86,764 87,777 86,133 0.62%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -14.05% 39.92% -35.56% -59.39% -116.26% 0.38% 13.70% -
ROE -0.57% 4.70% -3.28% -2.71% -1.95% 0.06% 1.86% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.05 17.56 12.68 6.31 2.34 23.53 19.63 -54.40%
EPS -0.85 7.01 -4.51 -3.75 -2.72 0.09 2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.49 1.3758 1.3837 1.395 1.424 1.45 1.37%
Adjusted Per Share Value based on latest NOSH - 86,990
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.92 14.27 10.30 5.13 1.90 19.32 15.82 -54.12%
EPS -0.69 5.70 -3.66 -3.05 -2.21 0.07 2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2037 1.2114 1.1178 1.1239 1.1323 1.1693 1.1684 2.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.80 1.64 1.90 2.03 1.90 1.80 1.85 -
P/RPS 29.75 9.34 14.98 32.15 81.21 7.65 9.42 115.40%
P/EPS -211.76 23.40 -42.13 -54.13 -69.85 2,000.00 68.77 -
EY -0.47 4.27 -2.37 -1.85 -1.43 0.05 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.10 1.38 1.47 1.36 1.26 1.28 -3.15%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 18/11/09 19/08/09 27/05/09 25/02/09 28/11/08 -
Price 1.74 1.68 1.79 1.95 1.90 2.00 1.73 -
P/RPS 28.75 9.57 14.11 30.89 81.21 8.50 8.81 120.16%
P/EPS -204.71 23.97 -39.69 -52.00 -69.85 2,222.22 64.31 -
EY -0.49 4.17 -2.52 -1.92 -1.43 0.05 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.13 1.30 1.41 1.36 1.40 1.19 -0.56%

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