[RAPID] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 80.85%
YoY- -49.24%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 26,678 20,584 10,964 25,350 29,488 26,458 19,000 5.81%
PBT 5,670 -3,698 -6,246 6,646 11,258 6,052 2,434 15.12%
Tax -1,486 -74 -266 -2,038 -2,180 -1,268 -36 85.85%
NP 4,184 -3,772 -6,512 4,608 9,078 4,784 2,398 9.71%
-
NP to SH 4,184 -3,772 -6,512 4,608 9,078 4,784 2,398 9.71%
-
Tax Rate 26.21% - - 30.67% 19.36% 20.95% 1.48% -
Total Cost 22,494 24,356 17,476 20,742 20,410 21,674 16,602 5.18%
-
Net Worth 128,134 128,352 120,142 124,570 69,491 65,580 60,570 13.29%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 128,134 128,352 120,142 124,570 69,491 65,580 60,570 13.29%
NOSH 87,166 87,314 86,826 85,970 55,151 42,038 41,344 13.23%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 15.68% -18.32% -59.39% 18.18% 30.79% 18.08% 12.62% -
ROE 3.27% -2.94% -5.42% 3.70% 13.06% 7.29% 3.96% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 30.61 23.57 12.63 29.49 53.47 62.94 45.95 -6.54%
EPS 4.80 -4.32 -7.50 5.36 16.46 11.38 5.80 -3.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 1.3837 1.449 1.26 1.56 1.465 0.05%
Adjusted Per Share Value based on latest NOSH - 86,373
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 24.96 19.26 10.26 23.71 27.58 24.75 17.77 5.82%
EPS 3.91 -3.53 -6.09 4.31 8.49 4.48 2.24 9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1986 1.2007 1.1239 1.1653 0.6501 0.6135 0.5666 13.29%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.60 1.80 2.03 2.03 1.62 1.47 1.45 -
P/RPS 5.23 7.64 16.08 6.88 3.03 2.34 3.16 8.75%
P/EPS 33.33 -41.67 -27.07 37.87 9.84 12.92 25.00 4.90%
EY 3.00 -2.40 -3.69 2.64 10.16 7.74 4.00 -4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.22 1.47 1.40 1.29 0.94 0.99 1.61%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 19/08/09 20/08/08 30/08/07 24/08/06 26/08/05 -
Price 1.79 1.69 1.95 1.82 1.76 1.23 1.45 -
P/RPS 5.85 7.17 15.44 6.17 3.29 1.95 3.16 10.80%
P/EPS 37.29 -39.12 -26.00 33.96 10.69 10.81 25.00 6.88%
EY 2.68 -2.56 -3.85 2.95 9.35 9.25 4.00 -6.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.15 1.41 1.26 1.40 0.79 0.99 3.54%

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