[RAPID] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 255.5%
YoY- 7610.13%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 25,895 26,829 21,786 15,259 20,652 45,501 27,809 -1.18%
PBT -3,852 2,429 -3,635 6,774 1,047 24,154 8,100 -
Tax -3,668 -1,797 -160 -683 -968 -4,419 -1,332 18.37%
NP -7,520 632 -3,795 6,091 79 19,735 6,768 -
-
NP to SH -7,520 632 -3,795 6,091 79 19,735 6,768 -
-
Tax Rate - 73.98% - 10.08% 92.45% 18.30% 16.44% -
Total Cost 33,415 26,197 25,581 9,168 20,573 25,766 21,041 8.00%
-
Net Worth 119,733 127,277 126,209 129,491 124,995 106,037 70,077 9.32%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 1,467 839 -
Div Payout % - - - - - 7.44% 12.41% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 119,733 127,277 126,209 129,491 124,995 106,037 70,077 9.32%
NOSH 87,397 87,777 87,041 86,907 87,777 73,382 41,985 12.98%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -29.04% 2.36% -17.42% 39.92% 0.38% 43.37% 24.34% -
ROE -6.28% 0.50% -3.01% 4.70% 0.06% 18.61% 9.66% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.63 30.56 25.03 17.56 23.53 62.01 66.24 -12.53%
EPS -8.61 0.72 -4.36 7.01 0.09 26.89 16.12 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.37 1.45 1.45 1.49 1.424 1.445 1.6691 -3.23%
Adjusted Per Share Value based on latest NOSH - 87,034
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.22 25.10 20.38 14.27 19.32 42.57 26.01 -1.18%
EPS -7.03 0.59 -3.55 5.70 0.07 18.46 6.33 -
DPS 0.00 0.00 0.00 0.00 0.00 1.37 0.79 -
NAPS 1.1201 1.1907 1.1807 1.2114 1.1693 0.992 0.6556 9.32%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.82 1.98 1.53 1.64 1.80 1.62 1.24 -
P/RPS 9.52 6.48 6.11 9.34 7.65 2.61 1.87 31.12%
P/EPS -32.77 275.00 -35.09 23.40 2,000.00 6.02 7.69 -
EY -3.05 0.36 -2.85 4.27 0.05 16.60 13.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.23 1.61 -
P/NAPS 2.06 1.37 1.06 1.10 1.26 1.12 0.74 18.58%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 23/02/12 25/02/11 25/02/10 25/02/09 29/02/08 28/02/07 -
Price 2.95 2.20 1.80 1.68 2.00 1.92 1.90 -
P/RPS 9.96 7.20 7.19 9.57 8.50 3.10 2.87 23.02%
P/EPS -34.28 305.56 -41.28 23.97 2,222.22 7.14 11.79 -
EY -2.92 0.33 -2.42 4.17 0.05 14.01 8.48 -
DY 0.00 0.00 0.00 0.00 0.00 1.04 1.05 -
P/NAPS 2.15 1.52 1.24 1.13 1.40 1.33 1.14 11.14%

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