[RAPID] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -96.59%
YoY- -99.6%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 11,015 5,482 2,030 20,652 16,910 12,675 5,481 59.18%
PBT -3,681 -3,123 -2,307 1,047 3,438 3,323 1,045 -
Tax -236 -133 -53 -968 -1,121 -1,019 -408 -30.55%
NP -3,917 -3,256 -2,360 79 2,317 2,304 637 -
-
NP to SH -3,917 -3,256 -2,360 79 2,317 2,304 637 -
-
Tax Rate - - - 92.45% 32.61% 30.67% 39.04% -
Total Cost 14,932 8,738 4,390 20,573 14,593 10,371 4,844 111.66%
-
Net Worth 119,490 120,142 121,036 124,995 124,894 124,570 124,903 -2.90%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 119,490 120,142 121,036 124,995 124,894 124,570 124,903 -2.90%
NOSH 86,851 86,826 86,764 87,777 86,133 85,970 86,081 0.59%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -35.56% -59.39% -116.26% 0.38% 13.70% 18.18% 11.62% -
ROE -3.28% -2.71% -1.95% 0.06% 1.86% 1.85% 0.51% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.68 6.31 2.34 23.53 19.63 14.74 6.37 58.17%
EPS -4.51 -3.75 -2.72 0.09 2.69 2.68 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3758 1.3837 1.395 1.424 1.45 1.449 1.451 -3.48%
Adjusted Per Share Value based on latest NOSH - 86,409
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.30 5.13 1.90 19.32 15.82 11.86 5.13 59.08%
EPS -3.66 -3.05 -2.21 0.07 2.17 2.16 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1178 1.1239 1.1323 1.1693 1.1684 1.1653 1.1685 -2.91%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.90 2.03 1.90 1.80 1.85 2.03 1.97 -
P/RPS 14.98 32.15 81.21 7.65 9.42 13.77 30.94 -38.31%
P/EPS -42.13 -54.13 -69.85 2,000.00 68.77 75.75 266.22 -
EY -2.37 -1.85 -1.43 0.05 1.45 1.32 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.47 1.36 1.26 1.28 1.40 1.36 0.97%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 19/08/09 27/05/09 25/02/09 28/11/08 20/08/08 30/05/08 -
Price 1.79 1.95 1.90 2.00 1.73 1.82 2.06 -
P/RPS 14.11 30.89 81.21 8.50 8.81 12.34 32.35 -42.45%
P/EPS -39.69 -52.00 -69.85 2,222.22 64.31 67.91 278.38 -
EY -2.52 -1.92 -1.43 0.05 1.55 1.47 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.41 1.36 1.40 1.19 1.26 1.42 -5.71%

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