[RAPID] YoY Cumulative 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- 261.7%
YoY- -49.24%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 13,339 10,292 5,482 12,675 14,744 13,229 9,500 5.81%
PBT 2,835 -1,849 -3,123 3,323 5,629 3,026 1,217 15.12%
Tax -743 -37 -133 -1,019 -1,090 -634 -18 85.85%
NP 2,092 -1,886 -3,256 2,304 4,539 2,392 1,199 9.71%
-
NP to SH 2,092 -1,886 -3,256 2,304 4,539 2,392 1,199 9.71%
-
Tax Rate 26.21% - - 30.67% 19.36% 20.95% 1.48% -
Total Cost 11,247 12,178 8,738 10,371 10,205 10,837 8,301 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 1.63% -1.47% -2.71% 1.85% 6.53% 3.65% 1.98% -
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 15.30 11.79 6.31 14.74 26.73 31.47 22.98 -6.55%
EPS 2.40 -2.16 -3.75 2.68 8.23 5.69 2.90 -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 12.48 9.63 5.13 11.86 13.79 12.38 8.89 5.81%
EPS 1.96 -1.76 -3.05 2.16 4.25 2.24 1.12 9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1987 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 10.46 15.27 32.15 13.77 6.06 4.67 6.31 8.78%
P/EPS 66.67 -83.33 -54.13 75.75 19.68 25.83 50.00 4.91%
EY 1.50 -1.20 -1.85 1.32 5.08 3.87 2.00 -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 11.70 14.34 30.89 12.34 6.58 3.91 6.31 10.83%
P/EPS 74.58 -78.24 -52.00 67.91 21.39 21.62 50.00 6.88%
EY 1.34 -1.28 -1.92 1.47 4.68 4.63 2.00 -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