[RAPID] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -12.3%
YoY- -139.23%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 20,069 18,490 15,259 14,757 13,459 17,201 20,652 -1.89%
PBT 8,048 8,375 6,774 -6,072 -5,399 -2,305 1,047 290.94%
Tax -587 -663 -683 -83 -82 -613 -968 -28.42%
NP 7,461 7,712 6,091 -6,155 -5,481 -2,918 79 1991.20%
-
NP to SH 7,461 7,712 6,091 -6,155 -5,481 -2,918 79 1991.20%
-
Tax Rate 7.29% 7.92% 10.08% - - - 92.45% -
Total Cost 12,608 10,778 9,168 20,912 18,940 20,119 20,573 -27.91%
-
Net Worth 127,734 128,672 129,680 119,658 120,368 121,036 123,046 2.53%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 127,734 128,672 129,680 119,658 120,368 121,036 123,046 2.53%
NOSH 86,893 86,941 87,034 86,973 86,990 86,764 86,409 0.37%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 37.18% 41.71% 39.92% -41.71% -40.72% -16.96% 0.38% -
ROE 5.84% 5.99% 4.70% -5.14% -4.55% -2.41% 0.06% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.10 21.27 17.53 16.97 15.47 19.82 23.90 -2.25%
EPS 8.59 8.87 7.00 -7.08 -6.30 -3.36 0.09 2006.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.48 1.49 1.3758 1.3837 1.395 1.424 2.14%
Adjusted Per Share Value based on latest NOSH - 86,973
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.77 17.30 14.27 13.80 12.59 16.09 19.32 -1.91%
EPS 6.98 7.21 5.70 -5.76 -5.13 -2.73 0.07 2068.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1949 1.2037 1.2131 1.1194 1.126 1.1323 1.1511 2.52%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.80 1.80 1.64 1.90 2.03 1.90 1.80 -
P/RPS 7.79 8.46 9.35 11.20 13.12 9.58 7.53 2.29%
P/EPS 20.96 20.29 23.43 -26.85 -32.22 -56.50 1,968.82 -95.20%
EY 4.77 4.93 4.27 -3.72 -3.10 -1.77 0.05 2005.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.22 1.10 1.38 1.47 1.36 1.26 -2.13%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 25/02/10 18/11/09 19/08/09 27/05/09 25/02/09 -
Price 1.69 1.74 1.68 1.79 1.95 1.90 2.00 -
P/RPS 7.32 8.18 9.58 10.55 12.60 9.58 8.37 -8.57%
P/EPS 19.68 19.62 24.01 -25.29 -30.95 -56.50 2,187.58 -95.71%
EY 5.08 5.10 4.17 -3.95 -3.23 -1.77 0.05 2095.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.18 1.13 1.30 1.41 1.36 1.40 -12.32%

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