[RAPID] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 19.8%
YoY- -269.05%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 27,312 26,164 21,194 14,686 22,546 28,986 26,741 0.35%
PBT -2,105 3,634 -3,218 -4,908 4,584 10,844 7,257 -
Tax -4,117 -1,397 -270 -314 -1,494 -2,358 -1,481 18.55%
NP -6,222 2,237 -3,489 -5,222 3,089 8,485 5,776 -
-
NP to SH -6,222 2,237 -3,489 -5,222 3,089 8,485 5,776 -
-
Tax Rate - 38.44% - - 32.59% 21.74% 20.41% -
Total Cost 33,534 23,926 24,683 19,909 19,457 20,501 20,965 8.13%
-
Net Worth 122,355 128,471 127,360 119,490 124,894 73,862 67,782 10.33%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 122,355 128,471 127,360 119,490 124,894 73,862 67,782 10.33%
NOSH 87,396 87,395 87,233 86,851 86,133 59,090 42,017 12.96%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -22.78% 8.55% -16.46% -35.56% 13.70% 29.27% 21.60% -
ROE -5.09% 1.74% -2.74% -4.37% 2.47% 11.49% 8.52% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.25 29.94 24.30 16.91 26.18 49.06 63.64 -11.16%
EPS -7.13 2.56 -4.00 -6.01 3.59 14.36 13.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.47 1.46 1.3758 1.45 1.25 1.6132 -2.33%
Adjusted Per Share Value based on latest NOSH - 86,973
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.55 24.48 19.83 13.74 21.09 27.12 25.02 0.34%
EPS -5.82 2.09 -3.26 -4.89 2.89 7.94 5.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1446 1.2018 1.1914 1.1178 1.1684 0.691 0.6341 10.33%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.57 1.97 1.68 1.90 1.85 1.68 1.19 -
P/RPS 8.22 6.58 6.91 11.24 7.07 3.42 1.87 27.95%
P/EPS -36.10 76.95 -42.00 -31.60 51.58 11.70 8.66 -
EY -2.77 1.30 -2.38 -3.16 1.94 8.55 11.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.34 1.15 1.38 1.28 1.34 0.74 16.37%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 19/11/10 18/11/09 28/11/08 29/11/07 10/11/06 -
Price 2.68 2.00 1.64 1.79 1.73 1.70 1.22 -
P/RPS 8.58 6.68 6.75 10.59 6.61 3.47 1.92 28.31%
P/EPS -37.64 78.13 -41.00 -29.77 48.23 11.84 8.87 -
EY -2.66 1.28 -2.44 -3.36 2.07 8.45 11.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.36 1.12 1.30 1.19 1.36 0.76 16.58%

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