[RAPID] QoQ TTM 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- 72.21%
YoY- -89.77%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 28,586 25,084 26,829 25,513 24,833 23,587 21,786 19.87%
PBT -1,269 625 2,472 1,761 1,305 -1,996 -3,379 -47.97%
Tax -1,883 -1,626 -1,804 -1,005 -866 -500 -160 418.17%
NP -3,152 -1,001 668 756 439 -2,496 -3,539 -7.43%
-
NP to SH -3,152 -1,001 668 756 439 -2,496 -3,539 -7.43%
-
Tax Rate - 260.16% 72.98% 57.07% 66.36% - - -
Total Cost 31,738 26,085 26,161 24,757 24,394 26,083 25,325 16.25%
-
Net Worth 123,592 126,000 127,723 129,485 128,212 125,942 126,122 -1.34%
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 123,592 126,000 127,723 129,485 128,212 125,942 126,122 -1.34%
NOSH 86,428 87,500 88,085 88,085 87,219 86,857 86,981 -0.42%
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 -11.03% -3.99% 2.49% 2.96% 1.77% -10.58% -16.24% -
ROE -2.55% -0.79% 0.52% 0.58% 0.34% -1.98% -2.81% -
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 33.07 28.67 30.46 28.96 28.47 27.16 25.05 20.36%
EPS -3.65 -1.14 0.76 0.86 0.50 -2.87 -4.07 -7.00%
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 26.74 23.47 25.10 23.87 23.23 22.07 20.38 19.86%
EPS -2.95 -0.94 0.62 0.71 0.41 -2.33 -3.31 -7.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1562 1.1787 1.1948 1.2113 1.1994 1.1782 1.1799 -1.34%
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 6.65 8.69 6.50 6.80 5.62 6.52 6.11 5.81%
P/EPS -60.32 -217.66 261.09 229.53 317.88 -61.59 -37.60 37.07%
EY -1.66 -0.46 0.38 0.44 0.31 -1.62 -2.66 -26.99%
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 6.35 9.31 7.22 6.91 6.29 5.63 7.19 -7.95%
P/EPS -57.58 -233.39 290.10 233.03 355.63 -53.24 -44.24 19.22%
EY -1.74 -0.43 0.34 0.43 0.28 -1.88 -2.26 -16.01%
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