[RAPID] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.45%
YoY- -470.49%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 4,244 5,533 3,452 2,030 3,742 4,235 7,194 -29.59%
PBT 10,455 -558 -816 -2,307 -2,391 115 2,278 175.40%
Tax -447 -103 -80 -53 153 -102 -611 -18.76%
NP 10,008 -661 -896 -2,360 -2,238 13 1,667 229.24%
-
NP to SH 10,008 -661 -896 -2,360 -2,238 13 1,667 229.24%
-
Tax Rate 4.28% - - - - 88.70% 26.82% -
Total Cost -5,764 6,194 4,348 4,390 5,980 4,222 5,527 -
-
Net Worth 129,680 119,658 120,368 121,036 123,046 94,250 125,154 2.38%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 129,680 119,658 120,368 121,036 123,046 94,250 125,154 2.38%
NOSH 87,034 86,973 86,990 86,764 86,409 65,000 86,373 0.50%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 235.82% -11.95% -25.96% -116.26% -59.81% 0.31% 23.17% -
ROE 7.72% -0.55% -0.74% -1.95% -1.82% 0.01% 1.33% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.88 6.36 3.97 2.34 4.33 6.52 8.33 -29.91%
EPS 11.50 -0.76 -1.03 -2.72 -2.59 0.02 1.93 227.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.3758 1.3837 1.395 1.424 1.45 1.449 1.87%
Adjusted Per Share Value based on latest NOSH - 86,764
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.97 5.18 3.23 1.90 3.50 3.96 6.73 -29.59%
EPS 9.36 -0.62 -0.84 -2.21 -2.09 0.01 1.56 229.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2131 1.1194 1.126 1.1323 1.1511 0.8817 1.1708 2.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.64 1.90 2.03 1.90 1.80 1.85 2.03 -
P/RPS 33.63 29.87 51.16 81.21 41.57 28.39 24.37 23.87%
P/EPS 14.26 -250.00 -197.09 -69.85 -69.50 9,250.00 105.18 -73.51%
EY 7.01 -0.40 -0.51 -1.43 -1.44 0.01 0.95 277.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.38 1.47 1.36 1.26 1.28 1.40 -14.81%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 18/11/09 19/08/09 27/05/09 25/02/09 28/11/08 20/08/08 -
Price 1.68 1.79 1.95 1.90 2.00 1.73 1.82 -
P/RPS 34.45 28.14 49.14 81.21 46.18 26.55 21.85 35.35%
P/EPS 14.61 -235.53 -189.32 -69.85 -77.22 8,650.00 94.30 -71.05%
EY 6.84 -0.42 -0.53 -1.43 -1.30 0.01 1.06 245.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.30 1.41 1.36 1.40 1.19 1.26 -6.98%

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