[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
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 20,652 40,670 43,431 43,302 45,500 29,493 29,324 -20.75%
PBT 1,047 19,459 21,848 22,398 24,154 10,790 10,703 -78.61%
Tax -968 -3,771 -4,348 -4,415 -4,419 -1,990 -1,788 -33.45%
NP 79 15,688 17,500 17,983 19,735 8,800 8,915 -95.65%
-
NP to SH 79 15,688 17,500 17,983 19,735 8,800 8,915 -95.65%
-
Tax Rate 92.45% 19.38% 19.90% 19.71% 18.30% 18.44% 16.71% -
Total Cost 20,573 24,982 25,931 25,319 25,765 20,693 20,409 0.53%
-
Net Worth 123,046 94,250 125,154 124,903 124,101 100,054 100,333 14.50%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 1,711 1,711 1,711 1,711 839 839 -
Div Payout % - 10.91% 9.78% 9.52% 8.67% 9.55% 9.42% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 123,046 94,250 125,154 124,903 124,101 100,054 100,333 14.50%
NOSH 86,409 65,000 86,373 86,081 85,587 80,043 79,629 5.57%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.38% 38.57% 40.29% 41.53% 43.37% 29.84% 30.40% -
ROE 0.06% 16.65% 13.98% 14.40% 15.90% 8.80% 8.89% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.90 62.57 50.28 50.30 53.16 36.85 36.83 -24.94%
EPS 0.09 24.14 20.26 20.89 23.06 10.99 11.20 -95.92%
DPS 0.00 2.63 1.98 1.99 2.00 1.05 1.05 -
NAPS 1.424 1.45 1.449 1.451 1.45 1.25 1.26 8.45%
Adjusted Per Share Value based on latest NOSH - 86,081
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 19.32 38.05 40.63 40.51 42.56 27.59 27.43 -20.75%
EPS 0.07 14.68 16.37 16.82 18.46 8.23 8.34 -95.80%
DPS 0.00 1.60 1.60 1.60 1.60 0.79 0.79 -
NAPS 1.1511 0.8817 1.1708 1.1685 1.161 0.936 0.9386 14.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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%
P/EPS 1,968.82 7.67 10.02 9.43 7.03 15.28 14.47 2506.30%
EY 0.05 13.05 9.98 10.60 14.23 6.54 6.91 -96.20%
DY 0.00 1.42 0.98 1.01 1.23 0.62 0.65 -
P/NAPS 1.26 1.28 1.40 1.36 1.12 1.34 1.29 -1.54%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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%
P/EPS 2,187.58 7.17 8.98 9.86 8.33 15.46 15.72 2545.52%
EY 0.05 13.95 11.13 10.14 12.01 6.47 6.36 -95.98%
DY 0.00 1.52 1.09 0.97 1.04 0.62 0.60 -
P/NAPS 1.40 1.19 1.26 1.42 1.32 1.36 1.40 0.00%

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
Post a Comment