[RAPID] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -27.6%
YoY- 42.08%
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 23,178 30,192 26,678 20,584 10,964 25,350 29,488 -3.93%
PBT 2,190 -1,812 5,670 -3,698 -6,246 6,646 11,258 -23.86%
Tax -6,782 -1,644 -1,486 -74 -266 -2,038 -2,180 20.80%
NP -4,592 -3,456 4,184 -3,772 -6,512 4,608 9,078 -
-
NP to SH -4,592 -3,456 4,184 -3,772 -6,512 4,608 9,078 -
-
Tax Rate 309.68% - 26.21% - - 30.67% 19.36% -
Total Cost 27,770 33,648 22,494 24,356 17,476 20,742 20,410 5.26%
-
Net Worth 116,982 124,799 128,134 128,352 120,142 124,570 69,491 9.05%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 116,982 124,799 128,134 128,352 120,142 124,570 69,491 9.05%
NOSH 87,300 87,272 87,166 87,314 86,826 85,970 55,151 7.94%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -19.81% -11.45% 15.68% -18.32% -59.39% 18.18% 30.79% -
ROE -3.93% -2.77% 3.27% -2.94% -5.42% 3.70% 13.06% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 26.55 34.60 30.61 23.57 12.63 29.49 53.47 -11.00%
EPS -5.26 -3.96 4.80 -4.32 -7.50 5.36 16.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.43 1.47 1.47 1.3837 1.449 1.26 1.03%
Adjusted Per Share Value based on latest NOSH - 86,893
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 21.68 28.24 24.96 19.26 10.26 23.71 27.59 -3.93%
EPS -4.30 -3.23 3.91 -3.53 -6.09 4.31 8.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0944 1.1675 1.1987 1.2007 1.1239 1.1653 0.6501 9.05%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.50 2.20 1.60 1.80 2.03 2.03 1.62 -
P/RPS 13.18 6.36 5.23 7.64 16.08 6.88 3.03 27.73%
P/EPS -66.54 -55.56 33.33 -41.67 -27.07 37.87 9.84 -
EY -1.50 -1.80 3.00 -2.40 -3.69 2.64 10.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 1.54 1.09 1.22 1.47 1.40 1.29 12.45%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 24/08/11 25/08/10 19/08/09 20/08/08 30/08/07 -
Price 3.62 2.10 1.79 1.69 1.95 1.82 1.76 -
P/RPS 13.63 6.07 5.85 7.17 15.44 6.17 3.29 26.70%
P/EPS -68.82 -53.03 37.29 -39.12 -26.00 33.96 10.69 -
EY -1.45 -1.89 2.68 -2.56 -3.85 2.95 9.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 1.47 1.22 1.15 1.41 1.26 1.40 11.55%

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