[RAPID] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[RAPID] RAPID SYNERGY BHD

Announcement Date

30-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -8.88%

YoY- 113.12%

Quarter Report

RAPID's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	20,652	40,670	43,431	43,302	45,500	29,493	29,324	-20.75%
YoY %	-49.22%	-6.36%	0.30%	-4.83%	54.27%	0.58%	-	-
Horiz. %	70.43%	138.69%	148.11%	147.67%	155.16%	100.58%	100.00%	-
PBT	1,047	19,459	21,848	22,398	24,154	10,790	10,703	-78.61%
YoY %	-94.62%	-10.93%	-2.46%	-7.27%	123.86%	0.81%	-	-
Horiz. %	9.78%	181.81%	204.13%	209.27%	225.68%	100.81%	100.00%	-
Tax	-968	-3,771	-4,348	-4,415	-4,419	-1,990	-1,788	-33.45%
YoY %	74.33%	13.27%	1.52%	0.09%	-122.06%	-11.30%	-	-
Horiz. %	54.14%	210.91%	243.18%	246.92%	247.15%	111.30%	100.00%	-
NP	79	15,688	17,500	17,983	19,735	8,800	8,915	-95.65%
YoY %	-99.50%	-10.35%	-2.69%	-8.88%	124.26%	-1.29%	-	-
Horiz. %	0.89%	175.97%	196.30%	201.72%	221.37%	98.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79	15,688	17,500	17,983	19,735	8,800	8,915	-95.65%
YoY %	-99.50%	-10.35%	-2.69%	-8.88%	124.26%	-1.29%	-	-
Horiz. %	0.89%	175.97%	196.30%	201.72%	221.37%	98.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	92.45%	19.38%	19.90%	19.71%	18.30%	18.44%	16.71%	-
YoY %	377.04%	-2.61%	0.96%	7.70%	-0.76%	10.35%	-	-
Horiz. %	553.26%	115.98%	119.09%	117.95%	109.52%	110.35%	100.00%	-
Total Cost	20,573	24,982	25,931	25,319	25,765	20,693	20,409	0.53%
YoY %	-17.65%	-3.66%	2.42%	-1.73%	24.51%	1.39%	-	-
Horiz. %	100.80%	122.41%	127.06%	124.06%	126.24%	101.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	123,046	94,250	125,154	124,903	124,101	100,054	100,333	14.50%
YoY %	30.55%	-24.69%	0.20%	0.65%	24.03%	-0.28%	-	-
Horiz. %	122.64%	93.94%	124.74%	124.49%	123.69%	99.72%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	-	1,711	1,711	1,711	1,711	839	839	-
YoY %	-	0.00%	0.00%	0.00%	103.93%	0.00%	-	-
Horiz. %	-	203.93%	203.93%	203.93%	203.93%	100.00%	100.00%	-
Div Payout %	-	10.91%	9.78%	9.52%	8.67%	9.55%	9.42%	-
YoY %	-	11.55%	2.73%	9.80%	-9.21%	1.38%	-	-
Horiz. %	-	115.82%	103.82%	101.06%	92.04%	101.38%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	123,046	94,250	125,154	124,903	124,101	100,054	100,333	14.50%
YoY %	30.55%	-24.69%	0.20%	0.65%	24.03%	-0.28%	-	-
Horiz. %	122.64%	93.94%	124.74%	124.49%	123.69%	99.72%	100.00%	-
NOSH	86,409	65,000	86,373	86,081	85,587	80,043	79,629	5.57%
YoY %	32.94%	-24.75%	0.34%	0.58%	6.93%	0.52%	-	-
Horiz. %	108.51%	81.63%	108.47%	108.10%	107.48%	100.52%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	0.38%	38.57%	40.29%	41.53%	43.37%	29.84%	30.40%	-
YoY %	-99.01%	-4.27%	-2.99%	-4.24%	45.34%	-1.84%	-	-
Horiz. %	1.25%	126.88%	132.53%	136.61%	142.66%	98.16%	100.00%	-
ROE	0.06%	16.65%	13.98%	14.40%	15.90%	8.80%	8.89%	-
YoY %	-99.64%	19.10%	-2.92%	-9.43%	80.68%	-1.01%	-	-
Horiz. %	0.67%	187.29%	157.26%	161.98%	178.85%	98.99%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	23.90	62.57	50.28	50.30	53.16	36.85	36.83	-24.94%
YoY %	-61.80%	24.44%	-0.04%	-5.38%	44.26%	0.05%	-	-
Horiz. %	64.89%	169.89%	136.52%	136.57%	144.34%	100.05%	100.00%	-
EPS	0.09	24.14	20.26	20.89	23.06	10.99	11.20	-95.92%
YoY %	-99.63%	19.15%	-3.02%	-9.41%	109.83%	-1.87%	-	-
Horiz. %	0.80%	215.54%	180.89%	186.52%	205.89%	98.12%	100.00%	-
DPS	0.00	2.63	1.98	1.99	2.00	1.05	1.05	-
YoY %	0.00%	32.83%	-0.50%	-0.50%	90.48%	0.00%	-	-
Horiz. %	0.00%	250.48%	188.57%	189.52%	190.48%	100.00%	100.00%	-
NAPS	1.424	1.45	1.449	1.451	1.45	1.25	1.26	8.45%
YoY %	-1.79%	0.07%	-0.14%	0.07%	16.00%	-0.79%	-	-
Horiz. %	113.02%	115.08%	115.00%	115.16%	115.08%	99.21%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 86,081
RPS	19.32	38.04	40.63	40.51	42.56	27.59	27.43	-20.75%
YoY %	-49.21%	-6.37%	0.30%	-4.82%	54.26%	0.58%	-	-
Horiz. %	70.43%	138.68%	148.12%	147.69%	155.16%	100.58%	100.00%	-
EPS	0.07	14.68	16.37	16.82	18.46	8.23	8.34	-95.80%
YoY %	-99.52%	-10.32%	-2.68%	-8.88%	124.30%	-1.32%	-	-
Horiz. %	0.84%	176.02%	196.28%	201.68%	221.34%	98.68%	100.00%	-
DPS	0.00	1.60	1.60	1.60	1.60	0.79	0.79	-
YoY %	0.00%	0.00%	0.00%	0.00%	102.53%	0.00%	-	-
Horiz. %	0.00%	202.53%	202.53%	202.53%	202.53%	100.00%	100.00%	-
NAPS	1.151	0.8817	1.1708	1.1684	1.1609	0.936	0.9386	14.49%
YoY %	30.54%	-24.69%	0.21%	0.65%	24.03%	-0.28%	-	-
Horiz. %	122.63%	93.94%	124.74%	124.48%	123.68%	99.72%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.80	1.85	2.03	1.97	1.62	1.68	1.62	-
P/RPS	7.53	2.96	4.04	3.92	3.05	4.56	4.40	42.84%
YoY %	154.39%	-26.73%	3.06%	28.52%	-33.11%	3.64%	-	-
Horiz. %	171.14%	67.27%	91.82%	89.09%	69.32%	103.64%	100.00%	-
P/EPS	1,968.82	7.67	10.02	9.43	7.03	15.28	14.47	2506.30%
YoY %	25,569.10%	-23.45%	6.26%	34.14%	-53.99%	5.60%	-	-
Horiz. %	13,606.22%	53.01%	69.25%	65.17%	48.58%	105.60%	100.00%	-
EY	0.05	13.05	9.98	10.60	14.23	6.54	6.91	-96.20%
YoY %	-99.62%	30.76%	-5.85%	-25.51%	117.58%	-5.35%	-	-
Horiz. %	0.72%	188.86%	144.43%	153.40%	205.93%	94.65%	100.00%	-
DY	0.00	1.42	0.98	1.01	1.23	0.62	0.65	-
YoY %	0.00%	44.90%	-2.97%	-17.89%	98.39%	-4.62%	-	-
Horiz. %	0.00%	218.46%	150.77%	155.38%	189.23%	95.38%	100.00%	-
P/NAPS	1.26	1.28	1.40	1.36	1.12	1.34	1.29	-1.54%
YoY %	-1.56%	-8.57%	2.94%	21.43%	-16.42%	3.88%	-	-
Horiz. %	97.67%	99.22%	108.53%	105.43%	86.82%	103.88%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	28/11/08	20/08/08	30/05/08	29/02/08	29/11/07	30/08/07	-
Price	2.00	1.73	1.82	2.06	1.92	1.70	1.76	-
P/RPS	8.37	2.76	3.62	4.10	3.61	4.61	4.78	45.03%
YoY %	203.26%	-23.76%	-11.71%	13.57%	-21.69%	-3.56%	-	-
Horiz. %	175.10%	57.74%	75.73%	85.77%	75.52%	96.44%	100.00%	-
P/EPS	2,187.58	7.17	8.98	9.86	8.33	15.46	15.72	2545.52%
YoY %	30,410.18%	-20.16%	-8.92%	18.37%	-46.12%	-1.65%	-	-
Horiz. %	13,915.90%	45.61%	57.12%	62.72%	52.99%	98.35%	100.00%	-
EY	0.05	13.95	11.13	10.14	12.01	6.47	6.36	-95.98%
YoY %	-99.64%	25.34%	9.76%	-15.57%	85.63%	1.73%	-	-
Horiz. %	0.79%	219.34%	175.00%	159.43%	188.84%	101.73%	100.00%	-
DY	0.00	1.52	1.09	0.97	1.04	0.62	0.60	-
YoY %	0.00%	39.45%	12.37%	-6.73%	67.74%	3.33%	-	-
Horiz. %	0.00%	253.33%	181.67%	161.67%	173.33%	103.33%	100.00%	-
P/NAPS	1.40	1.19	1.26	1.42	1.32	1.36	1.40	0.00%
YoY %	17.65%	-5.56%	-11.27%	7.58%	-2.94%	-2.86%	-	-
Horiz. %	100.00%	85.00%	90.00%	101.43%	94.29%	97.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos