[RAPID] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -10.35%
YoY- 78.27%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 13,459 17,201 20,652 40,670 43,431 43,302 45,500 -55.63%
PBT -5,399 -2,305 1,047 19,459 21,848 22,398 24,154 -
Tax -82 -613 -968 -3,771 -4,348 -4,415 -4,419 -93.00%
NP -5,481 -2,918 79 15,688 17,500 17,983 19,735 -
-
NP to SH -5,481 -2,918 79 15,688 17,500 17,983 19,735 -
-
Tax Rate - - 92.45% 19.38% 19.90% 19.71% 18.30% -
Total Cost 18,940 20,119 20,573 24,982 25,931 25,319 25,765 -18.56%
-
Net Worth 120,368 121,036 123,046 94,250 125,154 124,903 124,101 -2.01%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 1,711 1,711 1,711 1,711 -
Div Payout % - - - 10.91% 9.78% 9.52% 8.67% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 120,368 121,036 123,046 94,250 125,154 124,903 124,101 -2.01%
NOSH 86,990 86,764 86,409 65,000 86,373 86,081 85,587 1.09%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -40.72% -16.96% 0.38% 38.57% 40.29% 41.53% 43.37% -
ROE -4.55% -2.41% 0.06% 16.65% 13.98% 14.40% 15.90% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.47 19.82 23.90 62.57 50.28 50.30 53.16 -56.11%
EPS -6.30 -3.36 0.09 24.14 20.26 20.89 23.06 -
DPS 0.00 0.00 0.00 2.63 1.98 1.99 2.00 -
NAPS 1.3837 1.395 1.424 1.45 1.449 1.451 1.45 -3.07%
Adjusted Per Share Value based on latest NOSH - 65,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.59 16.09 19.32 38.04 40.63 40.51 42.56 -55.63%
EPS -5.13 -2.73 0.07 14.68 16.37 16.82 18.46 -
DPS 0.00 0.00 0.00 1.60 1.60 1.60 1.60 -
NAPS 1.126 1.1322 1.151 0.8817 1.1708 1.1684 1.1609 -2.01%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.03 1.90 1.80 1.85 2.03 1.97 1.62 -
P/RPS 13.12 9.58 7.53 2.96 4.04 3.92 3.05 164.73%
P/EPS -32.22 -56.50 1,968.82 7.67 10.02 9.43 7.03 -
EY -3.10 -1.77 0.05 13.05 9.98 10.60 14.23 -
DY 0.00 0.00 0.00 1.42 0.98 1.01 1.23 -
P/NAPS 1.47 1.36 1.26 1.28 1.40 1.36 1.12 19.89%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 27/05/09 25/02/09 28/11/08 20/08/08 30/05/08 29/02/08 -
Price 1.95 1.90 2.00 1.73 1.82 2.06 1.92 -
P/RPS 12.60 9.58 8.37 2.76 3.62 4.10 3.61 130.27%
P/EPS -30.95 -56.50 2,187.58 7.17 8.98 9.86 8.33 -
EY -3.23 -1.77 0.05 13.95 11.13 10.14 12.01 -
DY 0.00 0.00 0.00 1.52 1.09 0.97 1.04 -
P/NAPS 1.41 1.36 1.40 1.19 1.26 1.42 1.32 4.49%

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