[RAPID] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -19.79%
YoY- 164.12%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 15,096 5,317 26,829 19,623 13,339 7,062 21,786 -21.71%
PBT -906 -1,170 2,429 2,726 2,835 677 -3,635 -60.42%
Tax -822 -195 -1,797 -1,048 -743 -373 -160 198.03%
NP -1,728 -1,365 632 1,678 2,092 304 -3,795 -40.84%
-
NP to SH -1,728 -1,365 632 1,678 2,092 304 -3,795 -40.84%
-
Tax Rate - - 73.98% 38.44% 26.21% 55.10% - -
Total Cost 16,824 6,682 26,197 17,945 11,247 6,758 25,581 -24.39%
-
Net Worth 124,799 126,000 127,277 128,471 128,134 125,942 126,209 -0.74%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 124,799 126,000 127,277 128,471 128,134 125,942 126,209 -0.74%
NOSH 87,272 87,500 87,777 87,395 87,166 86,857 87,041 0.17%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -11.45% -25.67% 2.36% 8.55% 15.68% 4.30% -17.42% -
ROE -1.38% -1.08% 0.50% 1.31% 1.63% 0.24% -3.01% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.30 6.08 30.56 22.45 15.30 8.13 25.03 -21.84%
EPS -1.98 -1.56 0.72 1.92 2.40 0.35 -4.36 -40.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.44 1.45 1.47 1.47 1.45 1.45 -0.92%
Adjusted Per Share Value based on latest NOSH - 88,085
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.12 4.97 25.10 18.36 12.48 6.61 20.38 -21.71%
EPS -1.62 -1.28 0.59 1.57 1.96 0.28 -3.55 -40.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1675 1.1787 1.1907 1.2018 1.1987 1.1782 1.1807 -0.74%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.20 2.49 1.98 1.97 1.60 1.77 1.53 -
P/RPS 12.72 40.98 6.48 8.77 10.46 21.77 6.11 63.11%
P/EPS -111.11 -159.62 275.00 102.60 66.67 505.71 -35.09 115.78%
EY -0.90 -0.63 0.36 0.97 1.50 0.20 -2.85 -53.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.73 1.37 1.34 1.09 1.22 1.06 28.30%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 23/02/12 23/11/11 24/08/11 25/05/11 25/02/11 -
Price 2.10 2.67 2.20 2.00 1.79 1.53 1.80 -
P/RPS 12.14 43.94 7.20 8.91 11.70 18.82 7.19 41.83%
P/EPS -106.06 -171.15 305.56 104.17 74.58 437.14 -41.28 87.69%
EY -0.94 -0.58 0.33 0.96 1.34 0.23 -2.42 -46.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.85 1.52 1.36 1.22 1.06 1.24 12.02%

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